Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 66.62% first-year return on $12,068 initial cash invested.
66.62%
Cash On Cash
21.53%
Cap Rate
3.62
DSCR
$1,530
Rent
$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$57,465
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,068
Downpayment
20%
$11,493
Closing costs
1%
$575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$860
Mortgage P&I
19%
$285
Property Taxes
10%
$158
Home Insurance
1%
$20
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11965 Mountains Pl, Socorro, TX 79927 | $1,545 | 3 | 1 | 1411 | 0.5 mi |
11760 Flor Maguey Rd, Socorro, TX 79927 | $1,150 | 2 | 1 | 986 | 0.7 mi |
11721 Valle Del Paseo Dr, Unit C, Socorro, TX 79927 | $1,350 | 3 | 2 | 972 | 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