Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.25% first-year return on $158k initial cash invested.
-20.25%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$2,340
Rent
-$2,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$4,998
Mortgage P&I
163%
$3,820
Property Taxes
13%
$308
Home Insurance
11%
$262
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
207 S Ridge Springs Ln, Ellettsville, IN 47429 | $2,300 | 4 | 3 | 2000 | 5.2 mi |
4816 N Ashcroft Ln, Bloomington, IN 47404 | $2,200 | 4 | 2.5 | 2149 | 6.2 mi |
614 E Militia Ct, Ellettsville, IN 47429 | $2,850 | 5 | 3.5 | 2960 | 4.8 mi |
2676 S Isabel Ct, Bloomington, IN 47403 | $1,980 | 4 | 2.5 | 2116 | 7.7 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