Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.01% first-year return on $54,873 initial cash invested.
-12.01%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$1,960
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,873
Downpayment
20%
$52,260
Closing costs
1%
$2,613
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$2,509
Mortgage P&I
66%
$1,294
Property Taxes
29%
$578
Home Insurance
5%
$93
HOA
2%
$34
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11522 Sageperry Dr, Houston, TX 77089 | $2,100 | 3 | 2 | 1920 | 0.4 mi |
11611 Sagedowne Ln, Houston, TX 77089 | $2,200 | 3 | 2 | 1973 | 0.5 mi |
11111 Sageorchard Cir, Houston, TX 77089 | $1,805 | 3 | 2 | 1878 | 0.6 mi |
10706 Sagevale Ln, Houston, TX 77089 | $1,950 | 3 | 2 | 1932 | 1.1 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