Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.87% first-year return on $61,950 initial cash invested.
-5.87%
Cash On Cash
5.14%
Cap Rate
0.87
DSCR
$2,120
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$2,423
Mortgage P&I
69%
$1,461
Property Taxes
15%
$308
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10406 Xenia Ave, Lubbock, TX 79424 | $2,000 | 4 | 2 | 2051 | 0.2 mi |
7401 103rd St, Lubbock, TX 79424 | $1,995 | 4 | 2 | 2100 | 0.3 mi |
9606 Ross Ave, Lubbock, TX 79424 | $2,200 | 4 | 2 | 2030 | 0.9 mi |
9306 Quincy Ave, Lubbock, TX 79424 | $2,400 | 4 | 2 | 2057 | 1.2 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