Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.12% first-year return on $33,012 initial cash invested.
7.12%
Cash On Cash
8.07%
Cap Rate
1.35
DSCR
$1,510
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,012
Downpayment
20%
$31,440
Closing costs
1%
$1,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,314
Mortgage P&I
52%
$785
Property Taxes
7%
$107
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
138 N Howard Ct, Gary, IN 46403 | $1,895 | 3 | 2 | 1598 | 1.4 mi |
1421 E 35th Ct, Gary, IN 46409 | $1,400 | 3 | 2 | 1600 | 3.3 mi |
708 Vermont St, Gary, IN 46402 | $1,800 | 3 | 1.5 | 1660 | 2.5 mi |
3714 Swift St, Hobart, IN 46342 | $1,495 | 3 | 2 | 1805 | 3.4 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