Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.11% first-year return on $34,461 initial cash invested.
1.11%
Cash On Cash
7.02%
Cap Rate
1.13
DSCR
$1,610
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,461
Downpayment
20%
$32,820
Closing costs
1%
$1,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,578
Mortgage P&I
53%
$848
Property Taxes
16%
$254
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
423 E 9th St, Tyler, TX 75701 | $1,325 | 3 | 1 | 1504 | 1.3 mi |
1107 Dogwood St, Tyler, TX 75701 | $1,495 | 3 | 1.5 | 1620 | 1.5 mi |
1913 S Sneed Ave, Tyler, TX 75701 | $1,495 | 3 | 1 | 1442 | 1.4 mi |
3126 Jan Ave, Tyler, TX 75701 | $1,750 | 3 | 1.5 | 1744 | 0.7 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