Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.54% first-year return on $29,904 initial cash invested.
-7.54%
Cash On Cash
5.62%
Cap Rate
0.84
DSCR
$1,150
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,150 income − $1,338 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,904
Downpayment
20%
$28,480
Closing costs
1%
$1,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$1,338
Mortgage P&I
69%
$797
Property Taxes
17%
$191
Home Insurance
4%
$50
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
705 W Broadway St, Mishawaka, IN 46545 | $1,200 | 2 | 1 | 816 | 0.8 mi |
738 E 6th St, Mishawaka, IN 46544 | $1,200 | 2 | 1 | 839 | 1.3 mi |
144 W Broadway St, Mishawaka, IN 46545 | $950 | 2 | 1 | 900 | 0.4 mi |
614 Christyann St, Mishawaka, IN 46545 | $1,200 | 2 | 1 | 892 | 0.5 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