Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.8% first-year return on $104k initial cash invested.
-24.8%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$2,040
Rent
-$2,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$4,188
Mortgage P&I
119%
$2,420
Property Taxes
52%
$1,065
Home Insurance
8%
$173
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
906 Wisdom Dr, Deer Park, TX 77536 | $2,005 | 3 | 2 | 1510 | 0.7 mi |
1905 Eastwind Dr, Deer Park, TX 77536 | $1,950 | 3 | 2 | 1542 | 0.8 mi |
1505 New Orleans St, Deer Park, TX 77536 | $2,200 | 3 | 2 | 1588 | 0.4 mi |
1302 Brookmeade Ct, Deer Park, TX 77536 | $1,900 | 3 | 2 | 1624 | 0.1 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