Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.76% first-year return on $61,971 initial cash invested.
-9.76%
Cash On Cash
4.19%
Cap Rate
0.73
DSCR
$2,260
Rent
-$504
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,971
Downpayment
20%
$59,020
Closing costs
1%
$2,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$2,764
Mortgage P&I
63%
$1,422
Property Taxes
25%
$568
Home Insurance
5%
$105
HOA
4%
$81
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25831 Chapman Falls Dr, Richmond, TX 77406 | $1,900 | 4 | 2 | 1875 | 0.5 mi |
11030 Overland Trail Dr, Richmond, TX 77406 | $2,100 | 4 | 2 | 1904 | 0.7 mi |
26115 Serenity Oaks Dr, Richmond, TX 77406 | $2,395 | 4 | 2 | 1919 | 0.8 mi |
25810 Palmdale Estate Dr, Richmond, TX 77406 | $2,300 | 4 | 2 | 2008 | 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