Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.57% first-year return on $48,300 initial cash invested.
-12.57%
Cash On Cash
4.06%
Cap Rate
0.65
DSCR
$1,650
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$2,156
Mortgage P&I
73%
$1,202
Property Taxes
13%
$213
Home Insurance
5%
$80
HOA
14%
$233
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1465 Kincannon Ln, Indianapolis, IN 46217 | $1,499 | 2 | 2 | 1214 | 0.4 mi |
8921 Hunters Creek Dr, Apt 312, Indianapolis, IN 46227 | $1,599 | 2 | 2 | 1531 | 2.4 mi |
1068 W Southport Rd, Indianapolis, IN 46217 | $1,840 | 3 | 2 | 1416 | 0.2 mi |
1108 W Southport Rd, Indianapolis, IN 46217 | $1,955 | 3 | 2 | 1382 | 0.2 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