Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.09% first-year return on $46,935 initial cash invested.
-6.09%
Cash On Cash
5.29%
Cap Rate
0.87
DSCR
$1,820
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,935
Downpayment
20%
$44,700
Closing costs
1%
$2,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$2,058
Mortgage P&I
62%
$1,132
Property Taxes
19%
$345
Home Insurance
4%
$78
HOA
2%
$30
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10411 Cedartowne Ln, Sugar Land, TX 77498 | $2,115 | 3 | 2 | 1296 | 0.1 mi |
13811 Towne West Blvd, Sugar Land, TX 77498 | $1,700 | 3 | 2 | 1296 | 0.1 mi |
13719 Southline Rd, Sugar Land, TX 77498 | $1,795 | 3 | 2 | 1296 | 0.2 mi |
10431 Towne Square Rd, Sugar Land, TX 77498 | $1,900 | 3 | 2 | 1296 | 0.2 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