Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.51% first-year return on $52,500 initial cash invested.
6.51%
Cash On Cash
7.96%
Cap Rate
1.33
DSCR
$2,550
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,550
Total Expenses
$2,265
Mortgage P&I
49%
$1,246
Property Taxes
10%
$267
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7410 E County Rd, 98, Midland, TX 79706 | $2,256 | 3 | 2 | 1604 | 0.1 mi |
7406 E County Rd, 98, Midland, TX 79706 | $3,048 | 3 | 2 | 1604 | 0.2 mi |
7410 E County Rd, 99, Midland, TX 79706 | $2,413 | 3 | 2 | 1604 | 0.2 mi |
7108 E County Rd, 99 1/2, Midland, TX 79706 | $2,599 | 3 | 2 | 1550 | 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