Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.22% first-year return on $66,885 initial cash invested.
-9.22%
Cash On Cash
4.49%
Cap Rate
0.74
DSCR
$1,990
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,885
Downpayment
20%
$63,700
Closing costs
1%
$3,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,504
Mortgage P&I
81%
$1,606
Property Taxes
13%
$249
Home Insurance
6%
$114
HOA
1%
$17
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6208 Landmark Dr, Fort Wayne, IN 46815 | $1,799 | 4 | 2.5 | 2040 | 1.9 mi |
5121 Harmony Ln, Fort Wayne, IN 46835 | $2,295 | 4 | 2.5 | 1879 | 0.8 mi |
6729 Rockingham Dr, Fort Wayne, IN 46835 | $1,895 | 4 | 2.5 | 1789 | 0.3 mi |
5726 Fox Ml, Run, Fort Wayne, IN 46835 | $1,995 | 4 | 2.5 | 1976 | 2 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