Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.78% first-year return on $36,834 initial cash invested.
3.78%
Cash On Cash
7.51%
Cap Rate
1.22
DSCR
$1,680
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,834
Downpayment
20%
$35,080
Closing costs
1%
$1,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,564
Mortgage P&I
53%
$897
Property Taxes
10%
$172
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
219 Stonewall St, Jackson, MS 39216 | $1,097 | 3 | 2 | 1447 | 1.6 mi |
809 N Congress St, Jackson, MS 39202 | $1,650 | 3 | 2 | 1347 | 0.7 mi |
1203 Greymont St, Jackson, MS 39202 | $1,975 | 3 | 2 | 1637 | 0.1 mi |
3045 Oxford Ave, Jackson, MS 39216 | $1,350 | 3 | 2 | 1400 | 1.6 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