Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.78% first-year return on $20,790 initial cash invested.
14.78%
Cash On Cash
10%
Cap Rate
1.63
DSCR
$1,260
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,260
Total Expenses
$1,004
Mortgage P&I
40%
$506
Property Taxes
11%
$135
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3156 Fleetwood Dr, Jackson, MS 39212 | $1,050 | 3 | 2 | 1425 | 0.2 mi |
3301 Suncrest Dr, Jackson, MS 39212 | $1,550 | 3 | 2 | 1496 | 0.4 mi |
3141 Oak Forest Dr, Jackson, MS 39212 | $1,300 | 3 | 2 | 1444 | 0.7 mi |
3207 Longwood Dr, Jackson, MS 39212 | $1,395 | 3 | 2 | 1500 | 0.5 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