Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.72% first-year return on $35,637 initial cash invested.
-8.72%
Cash On Cash
4.93%
Cap Rate
0.78
DSCR
$1,290
Rent
-$259
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,637
Downpayment
20%
$33,940
Closing costs
1%
$1,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,290
Total Expenses
$1,549
Mortgage P&I
69%
$892
Property Taxes
20%
$262
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5016 S Camden Dr, Fort Wayne, IN 46825 | $1,299 | 3 | 1 | 1025 | 0.2 mi |
4927 Stony Run Ct, Fort Wayne, IN 46825 | $1,400 | 3 | 1 | 1025 | 0.2 mi |
5337 Riviera Dr, Fort Wayne, IN 46825 | $1,450 | 3 | 1 | 1067 | 0.5 mi |
905 Aurora Knoll Ln, Fort Wayne, IN 46825 | $1,495 | 3 | 1 | 1032 | 1.1 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