Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.31% first-year return on $46,515 initial cash invested.
12.31%
Cash On Cash
9.72%
Cap Rate
1.5
DSCR
$2,440
Rent
$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $1,963 expenses = $477 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,515
Downpayment
20%
$44,300
Closing costs
1%
$2,215
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,440
Total Expenses
$1,963
Mortgage P&I
49%
$1,195
Property Taxes
2%
$55
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2810 Russell Ave, Abilene, TX 79605 | $1,295 | 2 | 1 | 1208 | 0.9 mi |
1942 State St, Unit D, Abilene, TX 79603 | $1,195 | 2 | 1 | 915 | 0.5 mi |
604 Elm St, Abilene, TX 79602 | $1,200 | 2 | 2 | 1408 | 0.7 mi |
2744 Russell St, Abilene, TX 79605 | $1,300 | 2 | 1 | 940 | 0.9 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