Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.55% first-year return on $112k initial cash invested.
-7.55%
Cash On Cash
4.68%
Cap Rate
0.8
DSCR
$3,550
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,550
Total Expenses
$4,254
Mortgage P&I
73%
$2,603
Property Taxes
14%
$495
Home Insurance
5%
$192
HOA
1%
$40
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1421 Peyton Run Loop S, Collierville, TN 38017 | $3,900 | 4 | 4 | 3350 | 0.6 mi |
3491 E Taplow Way, Collierville, TN 38017 | $3,200 | 4 | 4.5 | 3835 | 0.6 mi |
499 Dogwood Valley Dr, Collierville, TN 38017 | $3,000 | 4 | 3.5 | 3395 | 0.9 mi |
10441 Sockeye Dr, Collierville, TN 38017 | $3,900 | 4 | 3.5 | 3600 | 1.8 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