Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.84% first-year return on $54,579 initial cash invested.
-6.84%
Cash On Cash
4.74%
Cap Rate
0.82
DSCR
$1,690
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$2,001
Mortgage P&I
74%
$1,254
Property Taxes
13%
$216
Home Insurance
5%
$91
HOA
0%
$2
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6523 Dumont Dr, Fort Wayne, IN 46815 | $1,700 | 3 | 3 | 1635 | 1.5 mi |
3725 Chancellor Dr, Fort Wayne, IN 46815 | $1,900 | 3 | 2 | 1660 | 0.9 mi |
2376 Cinema Xing, Fort Wayne, IN 46803 | $1,999 | 3 | 2.5 | 1580 | 2.2 mi |
6315 Midfield Dr, Fort Wayne, IN 46815 | $1,749 | 3 | 2 | 1876 | 1.7 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