Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.96% first-year return on $37,821 initial cash invested.
11.96%
Cash On Cash
9.23%
Cap Rate
1.51
DSCR
$1,830
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,821
Downpayment
20%
$36,020
Closing costs
1%
$1,801
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,453
Mortgage P&I
50%
$916
Property Taxes
0%
$4
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
101 S Kern Dr, Gulfport, MS 39503 | $1,450 | 3 | 2 | 1760 | 0.4 mi |
11498 Carondelet St, Gulfport, MS 39503 | $1,700 | 3 | 2 | 1565 | 0.7 mi |
11353 Camden Court Cir, Gulfport, MS 39503 | $1,725 | 3 | 2 | 1495 | 0.4 mi |
12075 Harmony Cir, Gulfport, MS 39503 | $1,750 | 3 | 2 | 1548 | 0.9 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