Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.54% first-year return on $28,400 initial cash invested.
14.54%
Cash On Cash
17.82%
Cap Rate
2.86
DSCR
$840
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$840 income − $496 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$40,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,400
Downpayment
20%
$8,000
Closing costs
1%
$400
Rehab
50%
$20,000
Furnishing
0%
$0
Cashflow
Total Income
$840
Total Expenses
$496
Mortgage P&I
25%
$208
Property Taxes
6%
$50
Home Insurance
2%
$20
HOA
0%
$0
Property Management
10%
$84
CapEx
5%
$42
Vacancy
6%
$50
Maintenance
5%
$42
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
511 Myrtle St, Elkhart, IN 46514 | $800 | 1 | 1 | 625 | 0.6 mi |
1416 Lamar Ct, Elkhart, IN 46516 | $875 | 1 | 1 | 600 | 0.5 mi |
1123 Anderson St, Elkhart, IN 46514 | $925 | 1 | 1 | 700 | 1.4 mi |
605 W Mishawaka Rd, Elkhart, IN 46517 | $825 | 1 | 1 | 700 | 2 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