Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.24% first-year return on $38,850 initial cash invested.
-6.24%
Cash On Cash
5.38%
Cap Rate
0.87
DSCR
$1,520
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,722
Mortgage P&I
63%
$956
Property Taxes
20%
$306
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1014 Alpha Cir, San Angelo, TX 76903 | $1,600 | 3 | 2 | 1345 | 0.3 mi |
1126 Cyndi Ln, San Angelo, TX 76903 | $1,550 | 3 | 2 | 1310 | 0.4 mi |
1606 Cloud Ave, San Angelo, TX 76905 | $1,750 | 3 | 2 | 1334 | 0.9 mi |
1202 S Concho Park Dr, San Angelo, TX 76903 | $1,695 | 3 | 2 | 1300 | 0.6 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