Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.63% first-year return on $66,990 initial cash invested.
-0.63%
Cash On Cash
6.55%
Cap Rate
1.06
DSCR
$2,520
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $2,555 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,520
Total Expenses
$2,555
Mortgage P&I
65%
$1,650
Property Taxes
5%
$138
Home Insurance
4%
$112
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 |
|---|---|---|---|---|---|
2008 Dorwood Dr, South Bend, IN 46617 | $2,650 | 3 | 3 | 2188 | 2.1 mi |
18153 Lisbon Dr, South Bend, IN 46637 | $2,500 | 3 | 2 | 2500 | 2 mi |
52554 Kenilworth Rd, South Bend, IN 46637 | $2,250 | 3 | 2.5 | 2150 | 1.8 mi |
306 E Angela Blvd, South Bend, IN 46617 | $3,499 | 3 | 4 | 2511 | 2.4 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