Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.15% first-year return on $24,045 initial cash invested.
2.15%
Cash On Cash
7.1%
Cap Rate
1.17
DSCR
$1,120
Rent
$43
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,045
Downpayment
20%
$22,900
Closing costs
1%
$1,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,120
Total Expenses
$1,077
Mortgage P&I
52%
$578
Property Taxes
15%
$168
Home Insurance
4%
$40
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2010 Joline St, Wichita Falls, TX 76309 | $1,175 | 3 | 1 | 1232 | 0.5 mi |
3015 Cumberland Ave, Wichita Falls, TX 76309 | $1,050 | 3 | 1 | 1228 | 0.5 mi |
2121 Ave I, Wichita Falls, TX 76309 | $1,000 | 3 | 1 | 1236 | 0.7 mi |
3209 Buchanan St, Wichita Falls, TX 76308 | $795 | 3 | 1 | 1260 | 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