Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.84% first-year return on $93,912 initial cash invested.
-15.84%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$1,960
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,912
Downpayment
20%
$89,440
Closing costs
1%
$4,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$3,200
Mortgage P&I
113%
$2,205
Property Taxes
17%
$327
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
54271 Stonebridge Dr, Elkhart, IN 46514 | $2,300 | 4 | 2.5 | 3000 | 2.9 mi |
54154 Angeline Dr, Bristol, IN 46507 | $2,495 | 4 | 2.5 | 2390 | 3.4 mi |
58975 Spring Creek Trl Spring Creek Trl, Apt 58975, Elkhart, IN 46516 | $2,850 | 4 | 3 | 1427 | 1.9 mi |
53693 Hickory Ln, Elkhart, IN 46514 | $2,495 | 4 | 2.5 | 2003 | 3.5 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