Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.23% first-year return on $46,200 initial cash invested.
0.23%
Cash On Cash
6.58%
Cap Rate
1.1
DSCR
$2,020
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$2,011
Mortgage P&I
54%
$1,096
Property Taxes
16%
$313
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5402 Castle Rd, Abilene, TX 79606 | $1,900 | 3 | 2 | 1418 | 0.2 mi |
5701 Quail Run St, Abilene, TX 79605 | $3,500 | 3 | 2 | 1495 | 0.2 mi |
2867 Melissa Ln, Abilene, TX 79606 | $2,395 | 3 | 2 | 1461 | 0.8 mi |
5509 Castle Rd, Abilene, TX 79606 | $2,195 | 3 | 2 | 1386 | 0.2 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