Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.83% first-year return on $336k initial cash invested.
-23.83%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$2,520
Rent
-$6,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,520
Total Expenses
$9,190
Mortgage P&I
315%
$7,936
Property Taxes
2%
$39
Home Insurance
22%
$560
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5243 N Park Ave, Indianapolis, IN 46220 | $4,400 | 4 | 3 | 2990 | 0.9 mi |
3860 N Delaware St, Indianapolis, IN 46205 | $4,250 | 5 | 3.5 | 4803 | 0.6 mi |
1606 E 44th St, Indianapolis, IN 46205 | $950 | 4 | 1 | 0.9 mi | |
435 W Hampton Dr, Indianapolis, IN 46208 | $3,800 | 4 | 3 | 2500 | 0.9 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