Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.68% first-year return on $36,813 initial cash invested.
3.68%
Cash On Cash
7.4%
Cap Rate
1.21
DSCR
$1,530
Rent
$113
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
$36,813
Downpayment
20%
$35,060
Closing costs
1%
$1,753
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$1,417
Mortgage P&I
58%
$892
Property Taxes
4%
$67
Home Insurance
4%
$61
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 |
|---|---|---|---|---|---|
14169 Spruce Ct, Gulfport, MS 39503 | $1,400 | 3 | 2 | 1260 | 0.9 mi |
82 Easy St, Gulfport, MS 39503 | $1,550 | 3 | 2 | 1334 | 0.4 mi |
15251 Parkwood Dr N, Lot A, Gulfport, MS 39503 | $1,200 | 3 | 2 | 1200 | 0.3 mi |
15251 Parkwood Dr N, Lot B, Gulfport, MS 39503 | $1,250 | 3 | 2 | 1200 | 0.3 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