Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.96% first-year return on $157k initial cash invested.
-21.96%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$2,880
Rent
-$2,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$5,747
Mortgage P&I
129%
$3,708
Property Taxes
36%
$1,035
Home Insurance
9%
$255
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1301 Cold Stream Dr, Wylie, TX 75098 | $3,000 | 4 | 4 | 2826 | 1 mi |
511 Yellow Rose Ln, Wylie, TX 75098 | $3,750 | 4 | 4 | 3034 | 0.7 mi |
420 Winter Plum Way, Wylie, TX 75098 | $2,200 | 4 | 3.5 | 2416 | 0.7 mi |
116 Cliffbrook Dr, Wylie, TX 75098 | $2,395 | 4 | 3.5 | 2668 | 1.4 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