Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.44% first-year return on $52,477 initial cash invested.
-16.44%
Cash On Cash
3.18%
Cap Rate
0.51
DSCR
$1,870
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,477
Downpayment
20%
$49,978
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,589
Mortgage P&I
69%
$1,288
Property Taxes
34%
$638
Home Insurance
5%
$88
HOA
5%
$88
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11522 Castle Nugent Ct, Conroe, TX 77304 | $2,100 | 3 | 2 | 1465 | 0.1 mi |
11544 Kalinago View Ln, Conroe, TX 77304 | $2,000 | 3 | 2 | 1597 | 0.2 mi |
2205 Highland Hills Dr, Conroe, TX 77304 | $1,819 | 3 | 2 | 1489 | 1.4 mi |
7806 Board Xing, Conroe, TX 77304 | $1,740 | 3 | 2 | 1471 | 1.3 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