Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.5% first-year return on $52,479 initial cash invested.
-4.5%
Cash On Cash
5.79%
Cap Rate
0.92
DSCR
$1,910
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$2,107
Mortgage P&I
68%
$1,307
Property Taxes
11%
$210
Home Insurance
5%
$88
HOA
0%
$4
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8820 Woodford Dr, Charlestown, IN 47111 | $1,950 | 3 | 2 | 1400 | 0.2 mi |
304 Jackson Way, Charlestown, IN 47111 | $1,895 | 3 | 2 | 1228 | 1.9 mi |
123 Winthrop Ave, Charlestown, IN 47111 | $1,600 | 3 | 2 | 1352 | 1.1 mi |
328 Clark Rd, Charlestown, IN 47111 | $1,600 | 3 | 2 | 1120 | 0.8 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