Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.34% first-year return on $63,000 initial cash invested.
-14.34%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$1,800
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$2,553
Mortgage P&I
84%
$1,514
Property Taxes
24%
$434
Home Insurance
6%
$105
HOA
2%
$32
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10534 Westedge Dr, Sugar Land, TX 77498 | $1,750 | 3 | 2 | 1488 | 0.2 mi |
14323 Quiet Town Ln, Sugar Land, TX 77498 | $1,900 | 3 | 2 | 1488 | 0.1 mi |
14311 Templar Ln, Sugar Land, TX 77498 | $1,800 | 3 | 2 | 1488 | 0.1 mi |
14306 Southline Rd, Sugar Land, TX 77498 | $1,800 | 3 | 2 | 1488 | 0.1 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