Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.41% first-year return on $45,990 initial cash invested.
4.41%
Cash On Cash
7.52%
Cap Rate
1.26
DSCR
$2,240
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$2,071
Mortgage P&I
49%
$1,091
Property Taxes
14%
$321
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6 Deanna Cir, Wichita Falls, TX 76302 | $2,450 | 4 | 3 | 2334 | 0.4 mi |
4819 Royal Oak St, Wichita Falls, TX 76308 | $2,650 | 4 | 3 | 2188 | 2.1 mi |
4513 Martinique St, Wichita Falls, TX 76308 | $3,100 | 4 | 3 | 2612 | 0.8 mi |
1666 Speedway Ave, Wichita Falls, TX 76301 | $2,350 | 4 | 2.5 | 2214 | 1.7 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