Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.79% first-year return on $180k initial cash invested.
-21.79%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$3,450
Rent
-$3,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,450
Total Expenses
$6,726
Mortgage P&I
124%
$4,293
Property Taxes
34%
$1,171
Home Insurance
9%
$301
HOA
2%
$65
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1529 Evanvale Dr, Allen, TX 75013 | $3,500 | 4 | 3 | 3089 | 0.2 mi |
1614 Chisholm Trl, Allen, TX 75013 | $4,100 | 4 | 4 | 3851 | 0.2 mi |
1610 Singing Water Dr, Allen, TX 75013 | $3,995 | 4 | 4 | 3914 | 0.3 mi |
1426 Kingsley Dr, Allen, TX 75013 | $2,799 | 4 | 3 | 2859 | 0.3 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