Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20% first-year return on $126k initial cash invested.
-20%
Cash On Cash
1.79%
Cap Rate
0.31
DSCR
$2,500
Rent
-$2,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$4,596
Mortgage P&I
115%
$2,866
Property Taxes
34%
$845
Home Insurance
8%
$210
HOA
1%
$25
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
801 W Spring St, Weatherford, TX 76086 | $2,000 | 4 | 3 | 2454 | 2 mi |
910 Zion Hill Loop, Weatherford, TX 76088 | $2,495 | 4 | 2 | 2767 | 0.8 mi |
406 W Water St, Weatherford, TX 76086 | $2,195 | 4 | 3 | 2195 | 1.9 mi |
120 Cochran Rd, Weatherford, TX 76085 | $3,500 | 4 | 2.5 | 2373 | 1.9 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