Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.83% first-year return on $46,200 initial cash invested.
-4.83%
Cash On Cash
5.55%
Cap Rate
0.91
DSCR
$1,780
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$1,966
Mortgage P&I
63%
$1,114
Property Taxes
18%
$312
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1802 Oaklawn St, Sugar Land, TX 77498 | $1,750 | 3 | 2 | 1128 | 0.1 mi |
13631 Greenway Dr, Sugar Land, TX 77498 | $1,800 | 3 | 2 | 1151 | 0.2 mi |
13634 Greenridge Dr, Sugar Land, TX 77498 | $1,800 | 3 | 2 | 1172 | 0.1 mi |
10934 Spanish Grant Dr, Sugar Land, TX 77498 | $1,550 | 3 | 2 | 1138 | 1 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