Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.8% first-year return on $39,900 initial cash invested.
26.8%
Cash On Cash
12.64%
Cap Rate
2.04
DSCR
$2,630
Rent
$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$1,739
Mortgage P&I
37%
$979
Property Taxes
0%
$9
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1001 College St, Midland, TX 79701 | $2,000 | 4 | 2 | 1900 | 5.8 mi |
3213 E County Rd, 139, Midland, TX 79706 | $4,100 | 4 | 2 | 2240 | 4.8 mi |
2606 W County Rd, 140, Midland, TX 79706 | $2,800 | 4 | 3 | 2361 | 1.1 mi |
3603 Gaston Dr, Midland, TX 79703 | $1,900 | 4 | 2 | 1844 | 5.8 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