Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.98% first-year return on $43,050 initial cash invested.
2.98%
Cash On Cash
7.28%
Cap Rate
1.19
DSCR
$1,800
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$1,693
Mortgage P&I
58%
$1,046
Property Taxes
6%
$107
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
158 Wilson St, Collierville, TN 38017 | $1,495 | 3 | 1 | 950 | 0.5 mi |
104 Wilson St, Collierville, TN 38017 | $1,480 | 3 | 1 | 939 | 0.5 mi |
533 Burkman Dr, Collierville, TN 38017 | $1,570 | 3 | 1 | 1112 | 0.1 mi |
964 Greencliff Rd, Collierville, TN 38017 | $1,600 | 3 | 1 | 1094 | 1.8 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