Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.97% first-year return on $46,198 initial cash invested.
-7.97%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$1,880
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,198
Downpayment
20%
$43,998
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$2,187
Mortgage P&I
59%
$1,115
Property Taxes
26%
$491
Home Insurance
4%
$77
HOA
1%
$15
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1102 Ivybridge Dr, Pflugerville, TX 78660 | $1,825 | 3 | 2 | 1384 | 0.1 mi |
1002 Cresswell Dr, Pflugerville, TX 78660 | $1,900 | 3 | 2 | 1399 | 0.3 mi |
16806 Langland Rd, Pflugerville, TX 78660 | $2,000 | 3 | 2 | 1358 | 0.6 mi |
1143 Orchard Park Cir, Pflugerville, TX 78660 | $1,650 | 3 | 2 | 1300 | 0.1 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