Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.22% first-year return on $76,020 initial cash invested.
-12.22%
Cash On Cash
3.64%
Cap Rate
0.63
DSCR
$2,570
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,020
Downpayment
20%
$72,400
Closing costs
1%
$3,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$3,344
Mortgage P&I
68%
$1,745
Property Taxes
28%
$708
Home Insurance
5%
$127
HOA
4%
$97
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
27027 Sable Oaks Ln, Cypress, TX 77433 | $2,500 | 3 | 2 | 2181 | 0.2 mi |
11511 Timberly Park Ln, Cypress, TX 77433 | $2,450 | 3 | 2 | 2240 | 0.2 mi |
27210 Sable Oaks Ln, Cypress, TX 77433 | $2,300 | 3 | 2 | 2250 | 0.2 mi |
26922 Mossy Leaf Ln, Cypress, TX 77433 | $2,700 | 3 | 2 | 2321 | 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