Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 74.75% first-year return on $13,902 initial cash invested.
74.75%
Cash On Cash
23.53%
Cap Rate
3.8
DSCR
$1,800
Rent
$866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$66,200
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,902
Downpayment
20%
$13,240
Closing costs
1%
$662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$934
Mortgage P&I
19%
$342
Property Taxes
3%
$45
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2323 Breckenridge St, Tyler, TX 75702 | $1,795 | 4 | 3 | 2031 | 0.8 mi |
3026 N Tenneha Ave, Tyler, TX 75702 | $2,049 | 4 | 3 | 2004 | 1.5 mi |
2900 Chandler Hwy, Tyler, TX 75702 | $1,350 | 4 | 2 | 1919 | 1.7 mi |
2804 N Tenneha Ave, Tyler, TX 75702 | $1,999 | 4 | 2 | 2004 | 1.5 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