Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.04% first-year return on $57,729 initial cash invested.
-12.04%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$1,380
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$1,959
Mortgage P&I
98%
$1,355
Property Taxes
11%
$149
Home Insurance
7%
$96
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10 E Dogwood Dr, Unit G, Muncie, IN 47303 | $899 | 3 | 2 | 2.5 mi | |
10 E Dogwood Dr, Unit G2, Muncie, IN 47303 | $899 | 3 | 2 | 2.5 mi | |
1509 E Centennial Ave, Muncie, IN 47303 | $1,600 | 3 | 2 | 1773 | 4.2 mi |
2010 E Royerton Rd, Muncie, IN 47303 | $1,400 | 3 | 1 | 1708 | 0.7 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