Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.41% first-year return on $126k initial cash invested.
-15.41%
Cash On Cash
2.93%
Cap Rate
0.51
DSCR
$3,820
Rent
-$1,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,820
Total Expenses
$5,438
Mortgage P&I
76%
$2,891
Property Taxes
33%
$1,261
Home Insurance
6%
$210
HOA
2%
$83
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9702 Caldwell Way, Missouri City, TX 77459 | $3,700 | 4 | 3.5 | 3373 | 0.5 mi |
2006 Green Haven Ct, Missouri City, TX 77459 | $3,800 | 4 | 3.5 | 3284 | 0.2 mi |
8914 Milam Grove Dr, Missouri City, TX 77459 | $4,250 | 4 | 3.5 | 3358 | 0.8 mi |
2614 Orleans Way, Missouri City, TX 77459 | $3,600 | 4 | 3.5 | 3224 | 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