Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.94% first-year return on $252k initial cash invested.
-27.94%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$3,270
Rent
-$5,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$9,132
Mortgage P&I
189%
$6,179
Property Taxes
45%
$1,462
Home Insurance
13%
$420
HOA
7%
$220
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11409 La Salle Rd, Frisco, TX 75035 | $3,900 | 3 | 3.5 | 3136 | 0.7 mi |
10912 Capri Dr, Mckinney, TX 75072 | $3,050 | 3 | 3.5 | 2969 | 0.6 mi |
13770 Diamond Grove Ln, Frisco, TX 75035 | $3,500 | 3 | 3 | 2746 | 0.3 mi |
10121 Emily Pass, Mckinney, TX 75072 | $2,950 | 3 | 2.5 | 3172 | 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