Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.79% first-year return on $31,500 initial cash invested.
1.79%
Cash On Cash
7.26%
Cap Rate
1.15
DSCR
$1,350
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$1,303
Mortgage P&I
59%
$793
Property Taxes
8%
$106
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4315 Stringtown Rd, Evansville, IN 47711 | $2,000 | 4 | 3 | 2934 | 0.3 mi |
1120 W Oregon St, Evansville, IN 47710 | $800 | 4 | 1 | 1904 | 2.2 mi |
901 N 2nd Ave, Evansville, IN 47710 | $1,850 | 4 | 2 | 2396 | 2.2 mi |
3304 Kratzville Rd, Evansville, IN 47710 | $1,395 | 4 | 1 | 2080 | 1.3 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