Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.01% first-year return on $32,361 initial cash invested.
5.01%
Cash On Cash
7.99%
Cap Rate
1.26
DSCR
$1,550
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,550 income − $1,415 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,361
Downpayment
20%
$30,820
Closing costs
1%
$1,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,415
Mortgage P&I
52%
$813
Property Taxes
9%
$147
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
405 E Woodside St, South Bend, IN 46614 | $1,500 | 3 | 1 | 1440 | 0.5 mi |
525 E Eckman St, South Bend, IN 46614 | $1,395 | 3 | 1 | 1400 | 0.4 mi |
1002 E Indiana Ave, South Bend, IN 46613 | $1,249 | 3 | 1 | 1404 | 0.5 mi |
2416 Crest Ave, South Bend, IN 46614 | $1,299 | 3 | 1 | 1428 | 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