Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5% first-year return on $48,720 initial cash invested.
-5%
Cash On Cash
5.49%
Cap Rate
0.9
DSCR
$1,780
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,720
Downpayment
20%
$46,400
Closing costs
1%
$2,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$1,983
Mortgage P&I
66%
$1,175
Property Taxes
15%
$264
Home Insurance
5%
$81
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1612 Jane Dr, Pasadena, TX 77502 | $1,895 | 3 | 2 | 1284 | 0.2 mi |
2210 Chestnut Ln, Pasadena, TX 77502 | $1,800 | 3 | 2 | 1284 | 0.4 mi |
2214 Marlen Ave, Pasadena, TX 77502 | $2,000 | 3 | 2 | 1288 | 0.5 mi |
2318 Hearne Dr, Pasadena, TX 77502 | $1,800 | 3 | 2 | 1355 | 0.9 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