Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.14% first-year return on $43,890 initial cash invested.
-0.14%
Cash On Cash
6.76%
Cap Rate
1.07
DSCR
$1,690
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,695
Mortgage P&I
65%
$1,098
Property Taxes
5%
$86
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
118 Clark Ave, Charlestown, IN 47111 | $1,600 | 3 | 2 | 1100 | 0.7 mi |
328 Clark Rd, Charlestown, IN 47111 | $1,600 | 3 | 2 | 1120 | 0.6 mi |
1912 Vienna Rd, Charlestown, IN 47111 | $1,500 | 3 | 1.5 | 1040 | 2 mi |
304 Jackson Way, Charlestown, IN 47111 | $1,895 | 3 | 2 | 1228 | 1.5 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