Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.21% first-year return on $71,421 initial cash invested.
-12.21%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$2,420
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,421
Downpayment
20%
$68,020
Closing costs
1%
$3,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$3,147
Mortgage P&I
70%
$1,705
Property Taxes
26%
$629
Home Insurance
5%
$121
HOA
3%
$63
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14226 Overbrook Willow Way, Rosharon, TX 77583 | $2,500 | 3 | 2 | 2086 | 0.8 mi |
4933 Spring Terrace Ln, Rosharon, TX 77583 | $2,400 | 3 | 2 | 2043 | 0.6 mi |
5618 Savannah Woods Ln, Rosharon, TX 77583 | $2,500 | 3 | 2 | 2010 | 0.7 mi |
14007 Hartford Heights Way, Rosharon, TX 77583 | $2,395 | 3 | 2 | 1991 | 0.7 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