Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.85% first-year return on $121k initial cash invested.
-10.85%
Cash On Cash
3.75%
Cap Rate
0.65
DSCR
$2,790
Rent
-$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$3,882
Mortgage P&I
99%
$2,751
Property Taxes
4%
$108
Home Insurance
7%
$201
HOA
3%
$96
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3227 Poe Dr, Montgomery, TX 77356 | $3,700 | 4 | 4.5 | 3035 | 0.6 mi |
12986 Wood Harbour Dr, Montgomery, TX 77356 | $3,700 | 4 | 3.5 | 3000 | 1.1 mi |
241 Lake Estates Dr, Montgomery, TX 77356 | $2,400 | 4 | 3.5 | 2941 | 0.8 mi |
3062 Lake Island Dr, Montgomery, TX 77356 | $2,750 | 4 | 3.5 | 2934 | 0.9 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