Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.16% first-year return on $79,779 initial cash invested.
-18.16%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$2,170
Rent
-$1,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$3,377
Mortgage P&I
87%
$1,880
Property Taxes
33%
$726
Home Insurance
6%
$133
HOA
3%
$75
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18401 Calasetta Dr, Pflugerville, TX 78660 | $2,100 | 3 | 2 | 1822 | 0.2 mi |
18521 Urbano Dr, Pflugerville, TX 78660 | $2,295 | 3 | 2 | 1822 | 0.3 mi |
16829 Aventura Ave, Pflugerville, TX 78660 | $2,295 | 3 | 2 | 1822 | 0.4 mi |
16436 Vescovo Ln, Pflugerville, TX 78660 | $2,350 | 3 | 2 | 1779 | 0.1 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