Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.35% first-year return on $29,190 initial cash invested.
11.35%
Cash On Cash
9.33%
Cap Rate
1.5
DSCR
$1,730
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$1,454
Mortgage P&I
42%
$719
Property Taxes
14%
$237
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
301 S Mockingbird Ln, Abilene, TX 79605 | $1,795 | 3 | 2 | 1469 | 0.6 mi |
3772 N 11th St, Abilene, TX 79603 | $1,895 | 3 | 2 | 1490 | 0.7 mi |
3749 N 10th St, Abilene, TX 79603 | $1,650 | 3 | 2 | 1503 | 0.6 mi |
3625 N 9th St, Abilene, TX 79603 | $1,650 | 3 | 2 | 1448 | 0.5 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