Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.65% first-year return on $35,700 initial cash invested.
5.65%
Cash On Cash
7.83%
Cap Rate
1.31
DSCR
$1,870
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$1,702
Mortgage P&I
45%
$847
Property Taxes
16%
$308
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1958 S 20th St, Abilene, TX 79602 | $1,395 | 3 | 2 | 1865 | 0.3 mi |
1910 Chestnut St, Abilene, TX 79602 | $1,495 | 3 | 2 | 1842 | 0.3 mi |
3209 Amarillo St, Abilene, TX 79602 | $2,000 | 3 | 2 | 1833 | 1 mi |
1658 S 15th St, Abilene, TX 79602 | $1,595 | 3 | 2 | 1642 | 0.4 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