Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.38% first-year return on $93,996 initial cash invested.
-19.38%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$2,400
Rent
-$1,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,996
Downpayment
20%
$89,520
Closing costs
1%
$4,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$3,918
Mortgage P&I
91%
$2,189
Property Taxes
38%
$905
Home Insurance
7%
$159
HOA
2%
$41
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19309 Burrowbridge Rd, Pflugerville, TX 78660 | $2,600 | 3 | 3 | 3000 | 0.9 mi |
19316 Brusk Ln, Pflugerville, TX 78660 | $2,800 | 3 | 2.5 | 2576 | 0.6 mi |
2725 Kickapoo Cavern Dr, Pflugerville, TX 78660 | $2,500 | 3 | 2.5 | 2583 | 1.1 mi |
20224 Stanley Robin Ln, Pflugerville, TX 78660 | $2,475 | 3 | 2.5 | 2573 | 1.2 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