Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.92% first-year return on $61,341 initial cash invested.
-9.92%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$2,260
Rent
-$507
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,341
Downpayment
20%
$58,420
Closing costs
1%
$2,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$2,767
Mortgage P&I
65%
$1,461
Property Taxes
23%
$530
Home Insurance
7%
$163
HOA
1%
$25
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1520 Linzay St, Beaumont, TX 77713 | $1,595 | 3 | 2 | 1848 | 2.1 mi |
14845 Norma Jane Ln, Beaumont, TX 77713 | $3,950 | 4 | 3 | 2480 | 0.1 mi |
6770 Lexington Flooded, Unit Never, Beaumont, TX 77706 | $1,995 | 3 | 2.5 | 2259 | 6.5 mi |
12063 Dishman Rd, Beaumont, TX 77713 | $2,900 | 3 | 2 | 1989 | 4.7 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