Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.21% first-year return on $53,550 initial cash invested.
-9.21%
Cash On Cash
4.38%
Cap Rate
0.75
DSCR
$1,870
Rent
-$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,281
Mortgage P&I
67%
$1,247
Property Taxes
23%
$428
Home Insurance
5%
$89
HOA
2%
$30
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13807 Towne West Blvd, Sugar Land, TX 77498 | $1,750 | 3 | 2 | 1584 | 0.1 mi |
13706 Towne Way Dr, Sugar Land, TX 77498 | $1,950 | 3 | 2 | 1584 | 0.3 mi |
13823 Towne Way Dr, Sugar Land, TX 77498 | $1,850 | 3 | 2 | 1584 | 0.3 mi |
10510 Rancho Bernardo Ln, Sugar Land, TX 77498 | $2,050 | 3 | 2 | 1584 | 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