Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.92% first-year return on $19,950 initial cash invested.
22.92%
Cash On Cash
11.46%
Cap Rate
1.99
DSCR
$1,390
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$1,009
Mortgage P&I
33%
$456
Property Taxes
11%
$158
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3312 University St, Memphis, TN 38127 | $1,285 | 4 | 2 | 1904 | 0.5 mi |
2190 Fortune Ave, Memphis, TN 38127 | $1,300 | 4 | 2 | 1788 | 0.8 mi |
1901 Thrift Ave, Memphis, TN 38127 | $1,250 | 4 | 2 | 1920 | 1.1 mi |
3369 Justine St, Memphis, TN 38127 | $1,275 | 4 | 2 | 1656 | 0.4 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