Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.73% first-year return on $210k initial cash invested.
-22.73%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,880
Rent
-$3,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$6,850
Mortgage P&I
171%
$4,933
Property Taxes
27%
$777
Home Insurance
12%
$349
HOA
1%
$42
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12928 John Reynolds Rd, Galveston, TX 77554 | $3,900 | 2 | 2 | 1656 | 1.8 mi |
3806 Las Palmas St, Galveston, TX 77554 | $2,000 | 2 | 1 | 1488 | 0.7 mi |
3921 11 Mile Rd, Galveston, TX 77554 | $2,650 | 2 | 2 | 1161 | 1.1 mi |
13807 Mutiny Ln, Galveston, TX 77554 | $3,500 | 3 | 2 | 1690 | 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