Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 47.98% first-year return on $12,579 initial cash invested.
47.98%
Cash On Cash
17.23%
Cap Rate
2.88
DSCR
$1,170
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,170
Total Expenses
$667
Mortgage P&I
26%
$299
Property Taxes
4%
$44
Home Insurance
2%
$21
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
505 E 5th St, West Point, GA 31833 | $1,495 | 3 | 1 | 1354 | 1 mi |
809 S 10th St, Lanett, AL 36863 | $975 | 3 | 1 | 900 | 1.4 mi |
806 S 11th St, Lanett, AL 36863 | $1,195 | 3 | 1 | 888 | 1.4 mi |
1201 N 8th Ave, Lanett, AL 36863 | $1,295 | 3 | 2 | 1200 | 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