Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.43% first-year return on $39,879 initial cash invested.
3.43%
Cash On Cash
7.56%
Cap Rate
1.2
DSCR
$1,680
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,566
Mortgage P&I
59%
$998
Property Taxes
4%
$65
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3408 John Hancock Rd, Columbus, MS 39705 | $1,800 | 3 | 2 | 1361 | 2.2 mi |
909 Waterworks Rd, Columbus, MS 39701 | $1,400 | 3 | 2 | 1350 | 2.4 mi |
220 20th St N, Columbus, MS 39701 | $1,200 | 3 | 2 | 1400 | 3 mi |
1154 Black Creek Rd, Columbus, MS 39705 | $1,600 | 3 | 2 | 1600 | 1.1 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