Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.53% first-year return on $20,979 initial cash invested.
12.53%
Cash On Cash
9.44%
Cap Rate
1.58
DSCR
$1,350
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$1,131
Mortgage P&I
37%
$499
Property Taxes
18%
$245
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
713 Lisa Ln, Killeen, TX 76543 | $1,195 | 3 | 2 | 1237 | 0.3 mi |
501 Elam Cir, Killeen, TX 76543 | $1,395 | 3 | 2 | 1226 | 0.5 mi |
2017 Dickens Dr, Killeen, TX 76543 | $1,350 | 3 | 2 | 1225 | 0.5 mi |
1904 Dickens Dr, Killeen, TX 76543 | $1,400 | 3 | 2 | 1236 | 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