Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.52% first-year return on $59,850 initial cash invested.
-7.52%
Cash On Cash
4.74%
Cap Rate
0.81
DSCR
$2,110
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,485
Mortgage P&I
66%
$1,394
Property Taxes
19%
$408
Home Insurance
5%
$100
HOA
2%
$33
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9622 Sugarblossom Ln, Sugar Land, TX 77498 | $2,300 | 4 | 2 | 1893 | 0.7 mi |
14802 Newton Falls Ln, Sugar Land, TX 77498 | $2,500 | 4 | 2 | 1911 | 0.6 mi |
10703 White Bridge Ln, Sugar Land, TX 77498 | $2,600 | 4 | 2 | 1911 | 0.8 mi |
15102 Millers Run Ln, Sugar Land, TX 77498 | $2,300 | 4 | 2 | 1911 | 0.8 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