Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.55% first-year return on $46,578 initial cash invested.
-2.55%
Cash On Cash
6.26%
Cap Rate
0.99
DSCR
$1,690
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,578
Downpayment
20%
$44,360
Closing costs
1%
$2,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,789
Mortgage P&I
69%
$1,172
Property Taxes
5%
$91
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5168 S Indian Valley Dr, Bloomington, IN 47403 | $1,600 | 3 | 2 | 1008 | 0.7 mi |
3446 W Ooley Dr, Bloomington, IN 47403 | $1,650 | 3 | 2 | 1250 | 3.8 mi |
635 S Fieldstone Blvd, Bloomington, IN 47403 | $1,800 | 3 | 2 | 1200 | 4.6 mi |
404 S Hickory Dr, Bloomington, IN 47403 | $2,300 | 3 | 2 | 1265 | 5.3 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