Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.07% first-year return on $105k initial cash invested.
-15.07%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$3,250
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,250
Total Expenses
$4,568
Mortgage P&I
78%
$2,535
Property Taxes
31%
$996
Home Insurance
5%
$175
HOA
1%
$18
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13514 Port Royal Ct, Corpus Christi, TX 78418 | $4,900 | 4 | 3.5 | 2709 | 0.7 mi |
14822 Lighthouse Dr, Corpus Christi, TX 78418 | $3,000 | 4 | 3 | 2448 | 0.2 mi |
14882 Highland Mist Dr, Corpus Christi, TX 78418 | $2,700 | 4 | 2265 | 0.4 mi | |
15130 Reales Dr, Corpus Christi, TX 78418 | $4,500 | 4 | 3.5 | 2985 | 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