Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.89% first-year return on $41,937 initial cash invested.
-2.89%
Cash On Cash
6.14%
Cap Rate
0.99
DSCR
$1,810
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,937
Downpayment
20%
$39,940
Closing costs
1%
$1,997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$1,911
Mortgage P&I
57%
$1,033
Property Taxes
19%
$336
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1 Woodcock Cir, Abilene, TX 79605 | $1,695 | 3 | 2 | 1238 | 0.1 mi |
1681 Chachalaca Ln, Abilene, TX 79605 | $1,695 | 3 | 2 | 1217 | 0.3 mi |
5242 Fairmont St, Abilene, TX 79605 | $1,695 | 3 | 2 | 1235 | 0.6 mi |
5256 Benbrook St, Abilene, TX 79605 | $1,695 | 3 | 2 | 1202 | 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