Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.64% first-year return on $68,964 initial cash invested.
-11.64%
Cash On Cash
3.77%
Cap Rate
0.65
DSCR
$2,360
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,964
Downpayment
20%
$65,680
Closing costs
1%
$3,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,360
Total Expenses
$3,029
Mortgage P&I
67%
$1,583
Property Taxes
30%
$713
Home Insurance
5%
$116
HOA
0%
$3
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11007 Collingswood Dr, La Porte, TX 77571 | $2,400 | 4 | 2.5 | 2400 | 0.6 mi |
10518 Eagle Fork Ct, La Porte, TX 77571 | $2,055 | 4 | 3 | 2749 | 0.2 mi |
101 Spencer Lndg, La Porte, TX 77571 | $2,400 | 4 | 2.5 | 2248 | 0.9 mi |
10514 Eagle Nest Ct, La Porte, TX 77571 | $2,500 | 4 | 2.5 | 2749 | 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