Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.46% first-year return on $92,925 initial cash invested.
-15.46%
Cash On Cash
2.91%
Cap Rate
0.5
DSCR
$2,770
Rent
-$1,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,925
Downpayment
20%
$88,500
Closing costs
1%
$4,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,770
Total Expenses
$3,967
Mortgage P&I
77%
$2,133
Property Taxes
31%
$869
Home Insurance
6%
$158
HOA
3%
$88
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14715 E Ginger Spice Ct, Cypress, TX 77433 | $2,900 | 4 | 3 | 2807 | 0.5 mi |
14818 Orange Bloom Ct, Cypress, TX 77433 | $2,850 | 4 | 3 | 2936 | 0.6 mi |
14822 Yellow Begonia Dr, Cypress, TX 77433 | $2,900 | 4 | 3 | 2940 | 0.7 mi |
14607 N Carolina Green Dr, Cypress, TX 77433 | $2,600 | 4 | 2.5 | 2808 | 0.5 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