Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 90.09% first-year return on $9,870 initial cash invested.
90.09%
Cash On Cash
26.6%
Cap Rate
4.47
DSCR
$1,370
Rent
$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$47,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,870
Downpayment
20%
$9,400
Closing costs
1%
$470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$629
Mortgage P&I
17%
$233
Property Taxes
2%
$25
Home Insurance
1%
$16
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
273 W Deaderick St, Jackson, TN 38301 | $1,600 | 3 | 1 | 1203 | 0.5 mi |
225 Vance Ave, Jackson, TN 38301 | $985 | 3 | 1 | 1120 | 1.3 mi |
124 W Grand St, Jackson, TN 38301 | $1,500 | 3 | 1 | 1269 | 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