Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.84% first-year return on $62,433 initial cash invested.
-9.84%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$2,540
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,433
Downpayment
20%
$59,460
Closing costs
1%
$2,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,540
Total Expenses
$3,052
Mortgage P&I
59%
$1,508
Property Taxes
29%
$744
Home Insurance
4%
$98
HOA
2%
$42
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17506 Solly Oak Pl, Humble, TX 77396 | $2,350 | 4 | 2.5 | 3090 | 0.4 mi |
4162 Wells Mark Dr, Humble, TX 77346 | $2,695 | 4 | 2.5 | 3184 | 0.9 mi |
4106 Forest Rain Ln, Atascocita, TX 77346 | $2,500 | 4 | 2.5 | 3227 | 0.9 mi |
4810 Blue Spruce Hill St, Humble, TX 77346 | $2,800 | 4 | 2.5 | 3220 | 1.2 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