Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.13% first-year return on $119k initial cash invested.
-21.13%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$3,310
Rent
-$2,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,310
Total Expenses
$5,398
Mortgage P&I
87%
$2,871
Property Taxes
39%
$1,300
Home Insurance
8%
$268
HOA
3%
$97
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12413 Page Crest Ln, Pearland, TX 77584 | $3,800 | 4 | 4 | 3741 | 1.2 mi |
2101 Pearl Bay Ct, Pearland, TX 77584 | $2,895 | 4 | 4 | 3507 | 0.5 mi |
2107 Pearl Bay Ct, Pearland, TX 77584 | $3,500 | 4 | 3.5 | 3783 | 0.5 mi |
12805 Flat Creek Dr, Pearland, TX 77584 | $3,500 | 4 | 3.5 | 3714 | 0.3 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