Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.04% first-year return on $17,850 initial cash invested.
29.04%
Cash On Cash
13.02%
Cap Rate
2.17
DSCR
$1,310
Rent
$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$84,999
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$878
Mortgage P&I
32%
$424
Property Taxes
6%
$82
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13208 Warren Dr, Gulfport, MS 39503 | $1,275 | 3 | 2 | 1008 | 1.9 mi |
4511 Ohio Ave, Gulfport, MS 39501 | $900 | 3 | 2 | 984 | 2.6 mi |
405 31st St, Apt B, Gulfport, MS 39507 | $1,000 | 3 | 2 | 1062 | 2 mi |
405 31st St, Gulfport, MS 39507 | $1,100 | 3 | 2 | 1062 | 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