Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.22% first-year return on $41,790 initial cash invested.
4.22%
Cash On Cash
7.75%
Cap Rate
1.25
DSCR
$2,190
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$2,043
Mortgage P&I
47%
$1,029
Property Taxes
16%
$355
Home Insurance
3%
$70
HOA
1%
$19
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
614 7th St, Sugar Land, TX 77498 | $2,250 | 3 | 2 | 1824 | 0.5 mi |
502 7th St, Sugar Land, TX 77498 | $2,400 | 3 | 2 | 1816 | 0.5 mi |
1178 Bournewood Dr, Sugar Land, TX 77498 | $2,850 | 3 | 2 | 1860 | 0.3 mi |
13626 Woodchester Dr, Sugar Land, TX 77498 | $1,750 | 3 | 2 | 1846 | 0.6 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