Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.06% first-year return on $40,803 initial cash invested.
-3.06%
Cash On Cash
6.19%
Cap Rate
0.97
DSCR
$1,560
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,803
Downpayment
20%
$38,860
Closing costs
1%
$1,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,664
Mortgage P&I
66%
$1,029
Property Taxes
10%
$159
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14003 Waterford Cv, Gulfport, MS 39503 | $1,800 | 3 | 2 | 1250 | 1.1 mi |
15251 Parkwood Dr N, Lot A, Gulfport, MS 39503 | $1,200 | 3 | 2 | 1200 | 0.5 mi |
15251 Parkwood Dr N, Lot B, Gulfport, MS 39503 | $1,250 | 3 | 2 | 1200 | 0.5 mi |
14169 Spruce Ct, Gulfport, MS 39503 | $1,400 | 3 | 2 | 1260 | 1.4 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