Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.68% first-year return on $50,295 initial cash invested.
-5.68%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$1,930
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,295
Downpayment
20%
$47,900
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,168
Mortgage P&I
62%
$1,205
Property Taxes
20%
$378
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12681 Don Norte St, El Paso, TX 79934 | $2,000 | 4 | 3 | 1926 | 1.6 mi |
12025 Copper Mine Ln, El Paso, TX 79934 | $1,750 | 4 | 2.5 | 1933 | 0.4 mi |
7324 Tannery Way, El Paso, TX 79934 | $2,000 | 4 | 2.5 | 1974 | 0.1 mi |
11632 Mesquite Miel Dr, El Paso, TX 79934 | $1,925 | 4 | 2.5 | 1977 | 0.3 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