Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.83% first-year return on $56,700 initial cash invested.
-4.83%
Cash On Cash
5.54%
Cap Rate
0.92
DSCR
$2,320
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$2,548
Mortgage P&I
59%
$1,358
Property Taxes
20%
$468
Home Insurance
4%
$94
HOA
1%
$25
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17030 Highworth Dr, Spring, TX 77379 | $2,125 | 4 | 2.5 | 2251 | 0.2 mi |
9902 Kings Walk, Round, Houston, TX 77070 | $1,950 | 4 | 2.5 | 2192 | 0.8 mi |
16610 Bonnie Sean Dr, Spring, TX 77379 | $2,600 | 4 | 3.5 | 2215 | 0.9 mi |
16606 Bonnie Sean Dr, Spring, TX 77379 | $2,600 | 4 | 3.5 | 2213 | 0.9 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