Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -33.39% first-year return on $483k initial cash invested.
-33.39%
Cash On Cash
-0.97%
Cap Rate
-0.16
DSCR
$2,030
Rent
-$13,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$483k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$15,471
Mortgage P&I
565%
$11,479
Property Taxes
131%
$2,658
Home Insurance
40%
$805
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
611 Avalon Rd, Jackson, MS 39206 | $1,300 | 4 | 2 | 1 mi | |
4650 Manila Dr, Jackson, MS 39206 | $1,550 | 4 | 2 | 1.1 mi | |
4833 Churchill Dr, Jackson, MS 39206 | $1,395 | 4 | 2 | 1.2 mi | |
430 Cedarhurst Dr, Jackson, MS 39206 | $1,295 | 4 | 2 | 1.4 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