Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.51% first-year return on $63,000 initial cash invested.
-6.51%
Cash On Cash
4.69%
Cap Rate
0.83
DSCR
$1,960
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$2,302
Mortgage P&I
72%
$1,416
Property Taxes
12%
$236
Home Insurance
5%
$105
HOA
2%
$35
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 |
|---|---|---|---|---|---|
5769 Woodland Trace Blvd, Indianapolis, IN 46237 | $2,005 | 3 | 2.5 | 2353 | 0.3 mi |
5218 Triple Crown Way, Indianapolis, IN 46237 | $1,850 | 3 | 2.5 | 2376 | 0.6 mi |
6010 Rockdell Dr, Indianapolis, IN 46237 | $2,500 | 3 | 3 | 2407 | 2.4 mi |
6058 Amber Valley Ln, Indianapolis, IN 46237 | $1,825 | 3 | 2.5 | 2470 | 0.6 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