Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.93% first-year return on $52,500 initial cash invested.
15.93%
Cash On Cash
10.3%
Cap Rate
1.66
DSCR
$3,080
Rent
$697
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,080
Total Expenses
$2,383
Mortgage P&I
42%
$1,294
Property Taxes
6%
$200
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1900 W Tennessee Ave, Midland, TX 79701 | $3,950 | 4 | 3 | 2637 | 0.7 mi |
715 Shell Ave, Midland, TX 79705 | $4,650 | 4 | 3 | 2621 | 1.3 mi |
600 E Broadway St, Midland, TX 79701 | $4,000 | 4 | 2.5 | 2649 | 0.5 mi |
2400 W Golf Course Rd, Midland, TX 79701 | $2,400 | 4 | 2.5 | 2156 | 1.5 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