Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.13% first-year return on $144k initial cash invested.
-24.13%
Cash On Cash
0.86%
Cap Rate
0.15
DSCR
$2,110
Rent
-$2,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$5,003
Mortgage P&I
155%
$3,277
Property Taxes
44%
$936
Home Insurance
11%
$240
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15691 Honey Cove Dr, Conroe, TX 77303 | $2,255 | 3 | 2 | 1847 | 3.1 mi |
15679 Honey Cove Dr, Conroe, TX 77303 | $2,255 | 3 | 2 | 1847 | 3.1 mi |
15667 Honey Cove Dr, Conroe, TX 77303 | $2,155 | 3 | 2 | 1847 | 3.1 mi |
15761 Bayberry Trace Dr, Conroe, TX 77303 | $2,090 | 3 | 2 | 1847 | 3.2 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