Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.53% first-year return on $31,500 initial cash invested.
16.53%
Cash On Cash
10%
Cap Rate
1.76
DSCR
$2,090
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$1,656
Mortgage P&I
34%
$712
Property Taxes
17%
$350
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2465 Gladys Ave, Beaumont, TX 77702 | $2,350 | 4 | 3.5 | 2904 | 0.7 mi |
2370 Harrison Ave, Beaumont, TX 77702 | $2,275 | 4 | 3 | 2957 | 0.4 mi |
3550 Durwood Dr, Beaumont, TX 77706 | $2,395 | 4 | 3 | 2920 | 1.6 mi |
880 N 5th St, Beaumont, TX 77701 | $2,200 | 4 | 2 | 2717 | 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