Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.24% first-year return on $47,670 initial cash invested.
9.24%
Cash On Cash
8.9%
Cap Rate
1.4
DSCR
$2,300
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,670
Downpayment
20%
$45,400
Closing costs
1%
$2,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,300
Total Expenses
$1,933
Mortgage P&I
52%
$1,202
Property Taxes
2%
$54
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9393 Lost Tree Trl, Biloxi, MS 39532 | $2,549 | 4 | 3 | 2304 | 2.5 mi |
33 56th St, Gulfport, MS 39507 | $2,700 | 4 | 3 | 2400 | 2.8 mi |
1415 Alphabet Rd, Gulfport, MS 39503 | $3,000 | 4 | 3 | 2553 | 2.3 mi |
9094 River Birch Dr, Biloxi, MS 39532 | $3,000 | 4 | 3.5 | 2.9 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