Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.1% first-year return on $165k initial cash invested.
-27.1%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$2,150
Rent
-$3,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$5,873
Mortgage P&I
178%
$3,823
Property Taxes
57%
$1,215
Home Insurance
13%
$275
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
405 N 41st St, Waco, TX 76710 | $2,350 | 4 | 3 | 2383 | 0.8 mi |
1717 Gurley Ln, Waco, TX 76706 | $3,000 | 4 | 4.5 | 2029 | 1.3 mi |
2228 Parrott Ave, Waco, TX 76707 | $1,975 | 4 | 2 | 2900 | 1.3 mi |
4209 Sanger Ave, Waco, TX 76710 | $2,800 | 4 | 2.5 | 2286 | 1 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