Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.29% first-year return on $143k initial cash invested.
-9.29%
Cash On Cash
4.2%
Cap Rate
0.72
DSCR
$3,550
Rent
-$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$137k
Closing costs
1%
$6,825
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,550
Total Expenses
$4,659
Mortgage P&I
94%
$3,320
Property Taxes
2%
$83
Home Insurance
7%
$245
HOA
2%
$87
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12572 Alfa Romeo Way, Frisco, TX 75033 | $2,799 | 4 | 4 | 3435 | 0.9 mi |
3541 Wardie Pl, Frisco, TX 75033 | $5,900 | 4 | 4 | 3133 | 0.9 mi |
13459 Juneau Dr, Frisco, TX 75033 | $3,100 | 4 | 4 | 3516 | 1.2 mi |
13293 Dianna Dr, Frisco, TX 75033 | $3,400 | 4 | 3.5 | 3256 | 0.6 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