Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.61% first-year return on $76,629 initial cash invested.
-14.61%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$2,410
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$3,343
Mortgage P&I
77%
$1,850
Property Taxes
31%
$739
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5709 Escondido Pass, Mcallen, TX 78504 | $2,485 | 4 | 2 | 2142 | 0.6 mi |
14109 Boykin Creek Rd, Mcallen, TX 78504 | $1,950 | 4 | 2 | 2322 | 0.2 mi |
14204 Sweet Water Way, Mcallen, TX 78504 | $2,400 | 4 | 2 | 2254 | 0.8 mi |
14330 Chalk Ridge Dr, Mcallen, TX 78504 | $2,600 | 4 | 2.5 | 2200 | 0.2 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