Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.81% first-year return on $33,474 initial cash invested.
6.81%
Cash On Cash
8.42%
Cap Rate
1.32
DSCR
$1,600
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,474
Downpayment
20%
$31,880
Closing costs
1%
$1,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$1,410
Mortgage P&I
53%
$848
Property Taxes
6%
$88
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1115 7th St N, Columbus, MS 39701 | $1,650 | 3 | 2 | 1800 | 0.4 mi |
1921 Old Aberdeen Rd, Columbus, MS 39705 | $1,550 | 3 | 2 | 1641 | 1.4 mi |
3221 5th St N, Columbus, MS 39705 | $1,850 | 3 | 2 | 1663 | 2.2 mi |
607 N Browder St, Columbus, MS 39702 | $1,550 | 3 | 2 | 1650 | 2.4 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality