Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.92% first-year return on $17,010 initial cash invested.
23.92%
Cash On Cash
12.07%
Cap Rate
1.97
DSCR
$1,250
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$81,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,010
Downpayment
20%
$16,200
Closing costs
1%
$810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$911
Mortgage P&I
33%
$414
Property Taxes
12%
$145
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1162 Marble St, Jackson, MS 39212 | $1,595 | 3 | 2 | 1395 | 0.2 mi |
1951 Teakwood Dr, Jackson, MS 39212 | $1,350 | 3 | 2 | 1392 | 0.2 mi |
3125 Bienville Dr, Jackson, MS 39212 | $1,250 | 3 | 2 | 1396 | 0.3 mi |
1936 Longwood Dr, Jackson, MS 39212 | $1,150 | 3 | 2 | 1400 | 0.3 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality