Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 45.6% first-year return on $21,000 initial cash invested.
45.6%
Cash On Cash
16.72%
Cap Rate
2.79
DSCR
$1,910
Rent
$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,112
Mortgage P&I
26%
$499
Property Taxes
4%
$80
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3505 Rebecca Dr, Corpus Christi, TX 78410 | $2,095 | 3 | 2 | 1209 | 0.2 mi |
3726 Sunnyville Dr, Corpus Christi, TX 78410 | $1,850 | 3 | 2 | 1162 | 0.4 mi |
3241 El Dorado Dr, Robstown, TX 78380 | $2,000 | 3 | 2 | 1204 | 0.7 mi |
13210 Country Dawn Dr, Corpus Christi, TX 78410 | $1,600 | 3 | 2 | 1240 | 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