Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.42% first-year return on $80,010 initial cash invested.
-12.42%
Cash On Cash
3.5%
Cap Rate
0.61
DSCR
$2,520
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,010
Downpayment
20%
$76,200
Closing costs
1%
$3,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,520
Total Expenses
$3,348
Mortgage P&I
72%
$1,813
Property Taxes
26%
$665
Home Insurance
5%
$136
HOA
3%
$79
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1414 S Kirkwood Rd, Houston, TX 77077 | $2,500 | 3 | 2 | 1771 | 0.1 mi |
11923 Briar Forest Dr, Houston, TX 77077 | $2,350 | 3 | 2 | 1772 | 0.5 mi |
1310 S Kirkwood Rd, Houston, TX 77077 | $2,500 | 3 | 2 | 1845 | 0 mi |
11614 Inwood Dr, Houston, TX 77077 | $2,200 | 3 | 2 | 1749 | 0.8 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