Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $133k initial cash invested.
-18.31%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$3,600
Rent
-$2,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,600
Total Expenses
$5,636
Mortgage P&I
90%
$3,232
Property Taxes
31%
$1,102
Home Insurance
7%
$259
HOA
3%
$107
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
30 Watermill Pl, Sugar Land, TX 77479 | $3,750 | 4 | 3.5 | 3626 | 0.1 mi |
4315 Laburnam Rd, Richmond, TX 77407 | $3,925 | 4 | 4 | 3925 | 1.8 mi |
14303 Tasmania Ct, Sugar Land, TX 77498 | $3,500 | 4 | 3.5 | 3709 | 0.8 mi |
1319 Alleyan Trl, Sugar Land, TX 77479 | $3,880 | 4 | 4 | 3346 | 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