Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.73% first-year return on $15,290 initial cash invested.
9.73%
Cash On Cash
14.41%
Cap Rate
1.16
DSCR
$2,100
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $1,976 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
10.0%
Interest Rate
6.8%
Mortgage Duration
10yr.
Cash To Invest
Total
$15,290
Downpayment
10%
$13,900
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$1,976
Mortgage P&I
69%
$1,440
Property Taxes
7%
$148
Home Insurance
2%
$52
HOA
0%
$0
Property Management
0%
$0
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
404 Carolina Ave, Bristol, TN 37620 | $1,400 | 4 | 2 | 1700 | 1.2 mi |
340 Booher Ln, Bristol, VA 24201 | $1,600 | 4 | 2 | 2100 | 0.9 mi |
207 Monroe Dr, Bristol, TN 37620 | $2,995 | 4 | 2.5 | 1786 | 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