Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.83% first-year return on $35,679 initial cash invested.
3.83%
Cash On Cash
7.73%
Cap Rate
1.24
DSCR
$1,940
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$1,826
Mortgage P&I
46%
$884
Property Taxes
19%
$378
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1945 N 23rd St, Beaumont, TX 77706 | $1,546 | 3 | 2 | 1624 | 0.3 mi |
4770 Corkwood Ln, Beaumont, TX 77706 | $1,695 | 3 | 2 | 1664 | 1 mi |
1540 Edson Dr, Beaumont, TX 77706 | $1,600 | 3 | 2 | 1600 | 0.8 mi |
2125 Shady Ln, Beaumont, TX 77706 | $1,795 | 3 | 2 | 1796 | 0.1 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