Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.22% first-year return on $221k initial cash invested.
-27.22%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$2,720
Rent
-$5,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$211k
Closing costs
1%
$10,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$7,738
Mortgage P&I
191%
$5,183
Property Taxes
49%
$1,330
Home Insurance
14%
$385
HOA
5%
$133
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19 Greenview St, Montgomery, TX 77356 | $2,500 | 3 | 3 | 2956 | 1.9 mi |
171 Waterford Way, Montgomery, TX 77356 | $3,500 | 3 | 3.5 | 2949 | 1.4 mi |
236 Palais Verde Rd, Montgomery, TX 77356 | $2,900 | 3 | 2.5 | 2585 | 1.3 mi |
41 Monterrey Ct, Montgomery, TX 77356 | $3,200 | 3 | 3.5 | 2618 | 1.5 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