Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.44% first-year return on $44,667 initial cash invested.
-3.44%
Cash On Cash
6.05%
Cap Rate
0.97
DSCR
$1,880
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,667
Downpayment
20%
$42,540
Closing costs
1%
$2,127
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$2,008
Mortgage P&I
59%
$1,106
Property Taxes
18%
$333
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1805 Cardinal St, Longview, TX 75601 | $2,500 | 4 | 2 | 2168 | 0.9 mi |
635 Green Oak Dr, Longview, TX 75604 | $2,000 | 4 | 2 | 1971 | 2.8 mi |
216 Betty Dr, Longview, TX 75602 | $2,200 | 4 | 2 | 2032 | 3.1 mi |
2206 Fourth St, Longview, TX 75605 | $3,000 | 4 | 2.5 | 2100 | 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