Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.2% first-year return on $35,679 initial cash invested.
-3.2%
Cash On Cash
6.05%
Cap Rate
0.96
DSCR
$1,250
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$1,345
Mortgage P&I
71%
$889
Property Taxes
6%
$72
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1129 Baldwin St, Elkhart, IN 46514 | $1,250 | 2 | 1 | 948 | 4.5 mi |
30313 County Rd, 20, Elkhart, IN 46517 | $1,750 | 2 | 1 | 0.9 mi | |
1827 Frances Ave, Elkhart, IN 46516 | $1,200 | 2 | 1 | 1028 | 4.1 mi |
1717 Roys Ave, Elkhart, IN 46516 | $1,100 | 2 | 1 | 1045 | 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