Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.56% first-year return on $66,832 initial cash invested.
-7.56%
Cash On Cash
4.72%
Cap Rate
0.8
DSCR
$2,310
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,832
Downpayment
20%
$63,650
Closing costs
1%
$3,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$2,731
Mortgage P&I
67%
$1,556
Property Taxes
20%
$462
Home Insurance
5%
$111
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1746 Glencairn Ln, Lewisville, TX 75067 | $2,200 | 3 | 2 | 1463 | 0.1 mi |
914 Hillside Ln, Flower Mound, TX 75028 | $2,495 | 3 | 2 | 1430 | 0.2 mi |
3816 Granby Ln, Flower Mound, TX 75028 | $2,200 | 3 | 2 | 1432 | 0.5 mi |
924 Summer Trl, Flower Mound, TX 75028 | $2,350 | 3 | 2 | 1407 | 0.3 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