Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.98% first-year return on $73,773 initial cash invested.
-4.98%
Cash On Cash
5.25%
Cap Rate
0.89
DSCR
$2,210
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,773
Downpayment
20%
$70,260
Closing costs
1%
$3,513
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,516
Mortgage P&I
78%
$1,732
Property Taxes
2%
$36
Home Insurance
6%
$124
HOA
2%
$50
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
642 Barnsley Cv, Fort Wayne, IN 46845 | $2,250 | 4 | 3 | 1988 | 1.3 mi |
1225 Clarion Dr, Fort Wayne, IN 46845 | $2,100 | 4 | 2.5 | 2160 | 0.5 mi |
1320 Duesenberg Dr, Huntertown, IN 46748 | $1,999 | 4 | 3 | 2083 | 3 mi |
1609 Anconia Cv, Fort Wayne, IN 46845 | $2,300 | 4 | 2.5 | 1900 | 2.3 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