Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.63% first-year return on $22,449 initial cash invested.
23.63%
Cash On Cash
11.8%
Cap Rate
1.97
DSCR
$1,500
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$107k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,449
Downpayment
20%
$21,380
Closing costs
1%
$1,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,058
Mortgage P&I
36%
$534
Property Taxes
6%
$97
Home Insurance
2%
$37
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2034 Central Dr, Gary, IN 46407 | $1,700 | 4 | 2 | 1615 | 0.6 mi |
852 Georgia St, Gary, IN 46402 | $1,650 | 4 | 2 | 1600 | 1.7 mi |
2561 E 23rd Ave, Gary, IN 46407 | $1,450 | 4 | 1 | 1490 | 0.2 mi |
1040 Polk St, Gary, IN 46402 | $1,700 | 4 | 2 | 1580 | 2.7 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