Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.87% first-year return on $115k initial cash invested.
-16.87%
Cash On Cash
2.58%
Cap Rate
0.45
DSCR
$3,080
Rent
-$1,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,080
Total Expenses
$4,698
Mortgage P&I
86%
$2,641
Property Taxes
31%
$956
Home Insurance
6%
$192
HOA
4%
$108
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16811 Kilgarth Dr, Richmond, TX 77407 | $3,400 | 4 | 4 | 3220 | 0.5 mi |
11123 Drumadoon Dr, Richmond, TX 77407 | $3,600 | 4 | 3.5 | 2955 | 0.2 mi |
17603 Yorkhill Ct, Richmond, TX 77407 | $2,950 | 4 | 3.5 | 2844 | 0.8 mi |
16323 Yabbie Dr, Sugar Land, TX 77498 | $2,600 | 4 | 3.5 | 2755 | 0.6 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