Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.49% first-year return on $173k initial cash invested.
-24.49%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$2,640
Rent
-$3,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,640
Total Expenses
$6,165
Mortgage P&I
150%
$3,963
Property Taxes
37%
$985
Home Insurance
11%
$298
HOA
9%
$233
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11346 Tenison Ln, Frisco, TX 75033 | $2,900 | 3 | 3 | 2543 | 1.5 mi |
12567 Hawk Creek Dr, Frisco, TX 75033 | $2,700 | 3 | 2.5 | 2379 | 1.6 mi |
1131 Patch Grove Dr, Frisco, TX 75033 | $2,800 | 3 | 2.5 | 2648 | 1.5 mi |
12524 Concho Dr, Frisco, TX 75033 | $2,595 | 3 | 2 | 2268 | 1.1 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