Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.36% first-year return on $105k initial cash invested.
-13.36%
Cash On Cash
3.29%
Cap Rate
0.57
DSCR
$2,580
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,760
Closing costs
1%
$4,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$3,746
Mortgage P&I
93%
$2,406
Property Taxes
19%
$491
Home Insurance
7%
$178
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
400 Timber Wild Dr, Weatherford, TX 76087 | $4,100 | 3 | 2.5 | 2672 | 1.9 mi |
102 Eagle Pass Ln, Brock, TX 76087 | $2,400 | 3 | 2 | 2016 | 2.1 mi |
1015 Bluestem Ct, Brock, TX 76087 | $2,400 | 3 | 2 | 1700 | 1 mi |
115 Magnolia Pl, Brock, TX 76087 | $3,000 | 4 | 2.5 | 2291 | 0.4 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