Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.71% first-year return on $26,754 initial cash invested.
7.71%
Cash On Cash
8.19%
Cap Rate
1.36
DSCR
$1,210
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,754
Downpayment
20%
$25,480
Closing costs
1%
$1,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,210
Total Expenses
$1,038
Mortgage P&I
53%
$637
Property Taxes
4%
$44
Home Insurance
4%
$43
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2226 Roger St, South Bend, IN 46628 | $1,375 | 3 | 1 | 936 | 5.3 mi |
1122 College St, South Bend, IN 46628 | $1,200 | 3 | 1 | 936 | 5.6 mi |
1213 Fremont St, South Bend, IN 46628 | $1,325 | 3 | 1 | 860 | 5.1 mi |
1428 Kessler Blvd, South Bend, IN 46616 | $1,000 | 3 | 1 | 936 | 6 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