Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.72% first-year return on $65,856 initial cash invested.
-5.72%
Cash On Cash
5.17%
Cap Rate
0.86
DSCR
$1,990
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,856
Downpayment
20%
$62,720
Closing costs
1%
$3,136
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,304
Mortgage P&I
79%
$1,565
Property Taxes
5%
$109
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10463 W Landon Green Cir, Gulfport, MS 39503 | $2,400 | 3 | 2.5 | 2031 | 0.4 mi |
18020 Evergreen Dr, Gulfport, MS 39503 | $2,050 | 3 | 2 | 2154 | 1.3 mi |
11213 Dobson Rd, Gulfport, MS 39503 | $1,800 | 3 | 2 | 2173 | 1.6 mi |
10444 Steeplechase Dr, Gulfport, MS 39503 | $1,890 | 3 | 2 | 1878 | 0.7 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