Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.68% first-year return on $72,849 initial cash invested.
-4.68%
Cash On Cash
5.38%
Cap Rate
0.92
DSCR
$2,880
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,849
Downpayment
20%
$69,380
Closing costs
1%
$3,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$3,164
Mortgage P&I
59%
$1,696
Property Taxes
16%
$465
Home Insurance
4%
$121
HOA
5%
$133
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 |
|---|---|---|---|---|---|
3003 Lago Costa Dr, Texas City, TX 77568 | $3,000 | 4 | 3 | 2144 | 0.4 mi |
2524 Table Rock Dr, Texas City, TX 77568 | $2,600 | 4 | 3 | 2229 | 0.7 mi |
13317 Silver Egret Ln, La Marque, TX 77568 | $2,850 | 4 | 3 | 2200 | 1.1 mi |
13317 Silver Egret Ln, Texas City, TX 77568 | $2,800 | 4 | 3 | 2200 | 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