Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.72% first-year return on $75,138 initial cash invested.
-8.72%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$2,220
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,138
Downpayment
20%
$71,560
Closing costs
1%
$3,578
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$2,766
Mortgage P&I
79%
$1,764
Property Taxes
13%
$297
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2105 Steamboat Way, Jeffersonville, IN 47130 | $1,945 | 3 | 2.5 | 1722 | 0.7 mi |
2089 Paddle Wheel Dr, Jeffersonville, IN 47130 | $1,845 | 3 | 2.5 | 1722 | 0.7 mi |
2062 N Sarah Dr, Jeffersonville, IN 47130 | $1,725 | 3 | 2.5 | 1722 | 0.8 mi |
2059 N Sarah Dr, Jeffersonville, IN 47130 | $1,845 | 3 | 2.5 | 1722 | 0.8 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