Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.13% first-year return on $40,929 initial cash invested.
5.13%
Cash On Cash
7.82%
Cap Rate
1.26
DSCR
$1,820
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$1,645
Mortgage P&I
55%
$1,004
Property Taxes
5%
$100
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1918 Fulton St, Abilene, TX 79602 | $1,595 | 3 | 2 | 1152 | 0.1 mi |
112 Tombstone Rd, Abilene, TX 79602 | $2,599 | 3 | 2 | 1217 | 1.3 mi |
1874 Jeanette St, Abilene, TX 79602 | $1,495 | 3 | 2 | 1310 | 0.2 mi |
1742 Palm St, Abilene, TX 79602 | $1,600 | 3 | 2 | 1134 | 0.4 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