Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.06% first-year return on $42,693 initial cash invested.
-0.06%
Cash On Cash
6.48%
Cap Rate
1.08
DSCR
$1,710
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,693
Downpayment
20%
$40,660
Closing costs
1%
$2,033
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$1,712
Mortgage P&I
59%
$1,013
Property Taxes
11%
$182
Home Insurance
4%
$71
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
774 Sawtooth Dr, San Antonio, TX 78245 | $2,000 | 4 | 2 | 1448 | 0.8 mi |
10374 Oakwood Crst, San Antonio, TX 78245 | $1,850 | 4 | 2 | 1346 | 0.8 mi |
9518 Millbrook Dr, San Antonio, TX 78245 | $1,495 | 4 | 2 | 1340 | 0.7 mi |
826 Thrasher Dr, San Antonio, TX 78245 | $2,050 | 4 | 2 | 1302 | 0.5 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