Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.18% first-year return on $24,150 initial cash invested.
3.18%
Cash On Cash
7.34%
Cap Rate
1.2
DSCR
$1,030
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,030
Total Expenses
$966
Mortgage P&I
57%
$587
Property Taxes
7%
$70
Home Insurance
4%
$40
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2116 39th St, Lubbock, TX 79412 | $975 | 3 | 1 | 1126 | 0.2 mi |
2010 40th St, Lubbock, TX 79412 | $1,000 | 3 | 1 | 1100 | 0.1 mi |
2111 36th St, Lubbock, TX 79412 | $1,225 | 3 | 1 | 1132 | 0.3 mi |
1316 39th St, Lubbock, TX 79412 | $1,050 | 3 | 1 | 1125 | 0.6 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