Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.2% first-year return on $25,179 initial cash invested.
12.2%
Cash On Cash
9.38%
Cap Rate
1.55
DSCR
$1,520
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,264
Mortgage P&I
40%
$605
Property Taxes
15%
$222
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
933 Meander St, Abilene, TX 79602 | $1,500 | 3 | 1 | 1330 | 0.2 mi |
1142 Jeanette St, Abilene, TX 79602 | $1,350 | 3 | 1 | 1292 | 0.2 mi |
718 Vine St, Abilene, TX 79602 | $1,200 | 3 | 1 | 1436 | 0.4 mi |
2522 S 21st St, Abilene, TX 79605 | $1,495 | 3 | 1 | 1350 | 1 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