Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.71% first-year return on $113k initial cash invested.
-13.71%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$3,110
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,110
Total Expenses
$4,406
Mortgage P&I
86%
$2,674
Property Taxes
23%
$700
Home Insurance
6%
$189
HOA
1%
$33
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4019 Mitote Dr, Galveston, TX 77554 | $3,000 | 3 | 2 | 1600 | 0.2 mi |
4014 Mitote Dr, Galveston, TX 77554 | $2,700 | 3 | 2 | 1650 | 0.2 mi |
16518 Jean Lafitte Rd, Jamaica Beach, TX 77554 | $2,450 | 3 | 2 | 1550 | 1.9 mi |
16518 Jean Lafitte Rd, Galveston, TX 77554 | $2,450 | 3 | 2 | 1550 | 1.9 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