Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.11% first-year return on $174k initial cash invested.
-16.11%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$4,550
Rent
-$2,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,550
Total Expenses
$6,891
Mortgage P&I
90%
$4,105
Property Taxes
28%
$1,254
Home Insurance
7%
$315
HOA
1%
$33
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18414 Indian Beach Ct, Galveston, TX 77554 | $7,500 | 4 | 3.5 | 2037 | 0.7 mi |
16520 Barbados Way, Jamaica Beach, TX 77554 | $5,000 | 4 | 3.5 | 2080 | 2.4 mi |
3610 Niko Ct, Galveston, TX 77554 | $3,000 | 4 | 4.5 | 2054 | 4.1 mi |
21812 Frio Dr, Galveston, TX 77554 | $4,300 | 4 | 3.5 | 1881 | 3.3 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