Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.29% first-year return on $33,474 initial cash invested.
19.29%
Cash On Cash
11.12%
Cap Rate
1.77
DSCR
$2,130
Rent
$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $1,592 expenses = $538 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,474
Downpayment
20%
$31,880
Closing costs
1%
$1,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$1,592
Mortgage P&I
39%
$833
Property Taxes
7%
$150
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2100 N Main St, Auburn, IN 46706 | $2,500 | 4 | 2 | 2240 | 5.1 mi |
17402 Dewolff Ln, Huntertown, IN 46748 | $2,598 | 4 | 2.5 | 2053 | 7.3 mi |
424 N Indiana Ave, Auburn, IN 46706 | $1,500 | 3 | 2 | 2000 | 4 mi |
1320 Duesenberg Dr, Huntertown, IN 46748 | $1,999 | 4 | 3 | 2083 | 8.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality