Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.39% first-year return on $166k initial cash invested.
-18.39%
Cash On Cash
2.14%
Cap Rate
0.37
DSCR
$3,390
Rent
-$2,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,390
Total Expenses
$5,935
Mortgage P&I
112%
$3,784
Property Taxes
24%
$823
Home Insurance
10%
$346
HOA
3%
$100
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$203
Maintenance
5%
$170
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
35 Winhall Pl, The Woodlands, TX 77354 | $5,000 | 4 | 3.5 | 3610 | 1.6 mi |
8431 Willow Whisper Ln, Magnolia, TX 77354 | $4,250 | 4 | 3.5 | 3317 | 1.5 mi |
138 S Vershire Cir, Magnolia, TX 77354 | $4,800 | 4 | 3.5 | 3320 | 1.6 mi |
27208 Silent Rain Dr, Magnolia, TX 77354 | $3,900 | 4 | 3.5 | 3353 | 2.1 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