Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.76% first-year return on $94,500 initial cash invested.
-15.76%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$3,080
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,080
Total Expenses
$4,321
Mortgage P&I
70%
$2,171
Property Taxes
36%
$1,102
Home Insurance
5%
$158
HOA
3%
$89
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
20923 Carriage Harness Way, Tomball, TX 77377 | $3,200 | 4 | 3.5 | 2488 | 0.4 mi |
18311 Yaupon Bough Ln, Tomball, TX 77377 | $2,800 | 4 | 3.5 | 2620 | 1.6 mi |
19302 Seabiscuit Stable Trl, Tomball, TX 77377 | $3,200 | 4 | 3 | 2616 | 0.2 mi |
19315 Stagecoach Breeze Ln, Tomball, TX 77377 | $2,980 | 4 | 3 | 2544 | 0.4 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