Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.9% first-year return on $94,500 initial cash invested.
-14.9%
Cash On Cash
3.38%
Cap Rate
0.55
DSCR
$3,140
Rent
-$1,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,140
Total Expenses
$4,313
Mortgage P&I
73%
$2,282
Property Taxes
29%
$896
Home Insurance
5%
$158
HOA
5%
$161
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12043 Talmadge Reach Dr, Humble, TX 77346 | $3,200 | 4 | 3 | 2775 | 0.1 mi |
16334 Silver Emperor St, Humble, TX 77346 | $3,500 | 4 | 3 | 2767 | 0.8 mi |
15139 Provost Craig Dr, Humble, TX 77346 | $2,798 | 4 | 3 | 2730 | 0.7 mi |
15846 Weston Ridge Dr, Humble, TX 77346 | $3,550 | 4 | 3 | 2981 | 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