Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.65% first-year return on $130k initial cash invested.
-17.65%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$3,130
Rent
-$1,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,130
Total Expenses
$5,044
Mortgage P&I
96%
$3,017
Property Taxes
30%
$942
Home Insurance
7%
$222
HOA
2%
$50
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
387 Borchers Blvd, New Braunfels, TX 78132 | $2,995 | 4 | 4 | 2560 | 0.3 mi |
2056 Cowan Dr, New Braunfels, TX 78132 | $2,650 | 4 | 3.5 | 2387 | 0.3 mi |
406 Juana Way, New Braunfels, TX 78132 | $3,800 | 4 | 3 | 2575 | 0.1 mi |
1912 Privet Rd, New Braunfels, TX 78132 | $3,500 | 4 | 4.5 | 2980 | 0.3 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