Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.72% first-year return on $96,254 initial cash invested.
-12.72%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$1,980
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,254
Downpayment
20%
$91,670
Closing costs
1%
$4,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$3,000
Mortgage P&I
117%
$2,324
Property Taxes
0%
$1
Home Insurance
8%
$160
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14224 Grand Hills Dr, Conroe, TX 77303 | $2,200 | 4 | 3.5 | 2068 | 2.5 mi |
496 Shoreview Dr, Conroe, TX 77303 | $2,300 | 4 | 2.5 | 2642 | 0.3 mi |
14918 N Ascot Bend Cir, Conroe, TX 77306 | $1,945 | 4 | 3 | 1979 | 1.6 mi |
9547 Caney Trails Rd, Conroe, TX 77303 | $1,800 | 4 | 3 | 2062 | 2.7 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