Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.33% first-year return on $61,215 initial cash invested.
-7.33%
Cash On Cash
4.72%
Cap Rate
0.82
DSCR
$2,280
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,215
Downpayment
20%
$58,300
Closing costs
1%
$2,915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$2,654
Mortgage P&I
62%
$1,406
Property Taxes
24%
$551
Home Insurance
5%
$104
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13707 Broad Oaks Ln, Rosharon, TX 77583 | $2,305 | 3 | 2.5 | 2431 | 0.6 mi |
7106 Escondido Dr, Rosharon, TX 77583 | $2,300 | 3 | 2.5 | 2396 | 1.5 mi |
4723 Abercorn St, Rosharon, TX 77583 | $2,800 | 3 | 2.5 | 2363 | 1.7 mi |
4703 Montclair Hill Ln, Fresno, TX 77545 | $2,045 | 3 | 2.5 | 2277 | 1.8 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