Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.04% first-year return on $26,250 initial cash invested.
23.04%
Cash On Cash
11.66%
Cap Rate
1.94
DSCR
$1,730
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$1,226
Mortgage P&I
36%
$625
Property Taxes
6%
$108
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
328 Clark Rd, Charlestown, IN 47111 | $1,600 | 3 | 2 | 1120 | 3.4 mi |
118 Clark Ave, Charlestown, IN 47111 | $1,600 | 3 | 2 | 1100 | 3.6 mi |
1182 Parkland Trl, Jeffersonville, IN 47130 | $2,195 | 3 | 2 | 1158 | 4.8 mi |
2407 Soaring Heights Ct, Sellersburg, IN 47172 | $1,900 | 3 | 2 | 1163 | 5 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