Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.44% first-year return on $33,579 initial cash invested.
11.44%
Cash On Cash
9.19%
Cap Rate
1.52
DSCR
$1,950
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$1,630
Mortgage P&I
41%
$806
Property Taxes
13%
$260
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3409 Thornton Dr, Amarillo, TX 79109 | $1,350 | 2 | 2 | 1485 | 6.1 mi |
6011 Belpree Rd, Amarillo, TX 79106 | $1,750 | 2 | 2 | 1691 | 6.5 mi |
4315 Alicia Dr, Amarillo, TX 79109 | $1,550 | 2 | 2 | 1672 | 6.7 mi |
20020 Simmons Pl, Amarillo, TX 79124 | $950 | 2 | 2 | 4.3 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