Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.39% first-year return on $57,750 initial cash invested.
-9.39%
Cash On Cash
4.29%
Cap Rate
0.74
DSCR
$2,210
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,662
Mortgage P&I
60%
$1,325
Property Taxes
27%
$602
Home Insurance
4%
$96
HOA
3%
$65
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1627 Northwood Springs Dr, Crosby, TX 77532 | $2,400 | 4 | 2.5 | 2203 | 0.5 mi |
1707 Fairlea Gin Path, Crosby, TX 77532 | $2,030 | 4 | 2.5 | 2211 | 0.7 mi |
306 Harper Valley Dr, Crosby, TX 77532 | $2,300 | 4 | 3 | 2290 | 1.8 mi |
16126 Spinnaker Dr, Crosby, TX 77532 | $2,250 | 4 | 2.5 | 2110 | 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