Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.94% first-year return on $38,850 initial cash invested.
-7.94%
Cash On Cash
5.12%
Cap Rate
0.8
DSCR
$1,220
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,220 income − $1,477 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,220
Total Expenses
$1,477
Mortgage P&I
81%
$986
Property Taxes
9%
$110
Home Insurance
5%
$64
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
510 S Middleboro Ave # B, Mishawaka, IN 46544 | $1,500 | 2 | 2 | 900 | 1.8 mi |
1523 N Oakhill Dr, South Bend, IN 46637 | $1,500 | 2 | 2 | 1085 | 1.3 mi |
526 S 28th St, South Bend, IN 46615 | $1,350 | 2 | 1 | 1000 | 0.8 mi |
506 S 31st St, South Bend, IN 46615 | $1,249 | 2 | 2 | 704 | 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