Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.06% first-year return on $45,465 initial cash invested.
2.06%
Cash On Cash
7.29%
Cap Rate
1.15
DSCR
$1,920
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,465
Downpayment
20%
$43,300
Closing costs
1%
$2,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,842
Mortgage P&I
59%
$1,141
Property Taxes
7%
$126
Home Insurance
4%
$76
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
29419 River Shore Est, Elkhart, IN 46516 | $2,700 | 3 | 2 | 2135 | 1 mi |
56430 Hoosier Ave, Mishawaka, IN 46545 | $2,450 | 3 | 2 | 2400 | 4.5 mi |
10426 Vistula Rd, Osceola, IN 46561 | $2,500 | 3 | 2 | 1700 | 1.5 mi |
10479 Patricia Church Dr, Granger, IN 46530 | $2,600 | 3 | 2 | 2400 | 4.9 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