Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.53% first-year return on $36,750 initial cash invested.
3.53%
Cash On Cash
7.58%
Cap Rate
1.23
DSCR
$1,900
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$1,792
Mortgage P&I
47%
$902
Property Taxes
18%
$335
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
819 Briarwood Dr, Mission, TX 78574 | $1,700 | 4 | 2.5 | 2638 | 0.9 mi |
309 San Jose Dr, Mission, TX 78572 | $2,500 | 4 | 2.5 | 2709 | 1.4 mi |
1301 San Felipe Dr, Mission, TX 78572 | $2,200 | 4 | 3 | 2788 | 0.9 mi |
1701 Terrace Dr, Mission, TX 78572 | $2,500 | 4 | 2 | 2163 | 1.4 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