Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.89% first-year return on $133k initial cash invested.
-11.89%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$3,580
Rent
-$1,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$126k
Closing costs
1%
$6,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,580
Total Expenses
$4,896
Mortgage P&I
86%
$3,093
Property Taxes
16%
$561
Home Insurance
6%
$228
HOA
2%
$83
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1955 Coors Creek Dr, Collierville, TN 38017 | $3,200 | 4 | 3.5 | 3802 | 0.4 mi |
10265 Buckland Bluff Cv, Collierville, TN 38017 | $3,395 | 4 | 3.5 | 3541 | 0.1 mi |
1575 Huntley Cv, Collierville, TN 38017 | $3,300 | 4 | 3.5 | 3737 | 1.7 mi |
3491 E Taplow Way, Collierville, TN 38017 | $3,200 | 4 | 4.5 | 3835 | 2.6 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