Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.1% first-year return on $143k initial cash invested.
-13.1%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$3,480
Rent
-$1,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,787
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,480
Total Expenses
$5,036
Mortgage P&I
96%
$3,350
Property Taxes
11%
$388
Home Insurance
8%
$268
HOA
4%
$125
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
850 Cold Creek Cv, Collierville, TN 38017 | $3,000 | 4 | 3.5 | 3254 | 0.6 mi |
723 Briston Ln, Collierville, TN 38017 | $4,000 | 4 | 3.5 | 4399 | 2.8 mi |
12380 Fox Lair Dr, Collierville, TN 38017 | $3,500 | 4 | 3.5 | 0.4 mi | |
1575 Huntley Cv, Collierville, TN 38017 | $3,300 | 4 | 3.5 | 3737 | 3.2 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