Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.91% first-year return on $44,478 initial cash invested.
-3.91%
Cash On Cash
5.66%
Cap Rate
0.95
DSCR
$1,770
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,478
Downpayment
20%
$42,360
Closing costs
1%
$2,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$1,915
Mortgage P&I
60%
$1,056
Property Taxes
18%
$325
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2104 Elmwood Dr, Bryan, TX 77802 | $1,800 | 3 | 2 | 1313 | 0.7 mi |
1934 Basil Ct, Bryan, TX 77801 | $1,850 | 3 | 2 | 1337 | 0.6 mi |
2003 Vinewood Dr, Bryan, TX 77802 | $1,800 | 3 | 2 | 1343 | 0.6 mi |
1124 Cottage Grove Cir, Bryan, TX 77801 | $1,900 | 3 | 2 | 1330 | 0.8 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