Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.23% first-year return on $60,795 initial cash invested.
-5.23%
Cash On Cash
5.11%
Cap Rate
0.88
DSCR
$1,990
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,795
Downpayment
20%
$57,900
Closing costs
1%
$2,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,255
Mortgage P&I
70%
$1,397
Property Taxes
11%
$220
Home Insurance
5%
$101
HOA
1%
$19
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 |
|---|---|---|---|---|---|
8112 Grove Berry Way, Indianapolis, IN 46239 | $1,935 | 4 | 3 | 2194 | 0.3 mi |
8132 Grove Berry Way, Indianapolis, IN 46239 | $2,079 | 4 | 3 | 2220 | 0.4 mi |
3315 Grove Berry Ln, Indianapolis, IN 46239 | $2,105 | 4 | 2.5 | 2259 | 0.4 mi |
8430 Bravestone Way, Indianapolis, IN 46239 | $2,020 | 4 | 2.5 | 2110 | 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