Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.3% first-year return on $48,284 initial cash invested.
-13.3%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$1,390
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,284
Downpayment
20%
$45,985
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$1,925
Mortgage P&I
86%
$1,189
Property Taxes
21%
$294
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2010 Hinkle Ave, Killeen, TX 76549 | $1,495 | 3 | 2 | 1379 | 0.2 mi |
2100 Wheeler Ave, Killeen, TX 76549 | $1,445 | 3 | 2 | 1358 | 0.2 mi |
1701 Leader Dr, Killeen, TX 76549 | $1,345 | 3 | 2 | 1415 | 0.6 mi |
1702 Sagebrush Dr, Lot 6, Killeen, TX 76549 | $1,500 | 3 | 2 | 1392 | 0.7 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