Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.71% first-year return on $59,577 initial cash invested.
-7.71%
Cash On Cash
4.62%
Cap Rate
0.8
DSCR
$2,160
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$2,543
Mortgage P&I
63%
$1,367
Property Taxes
20%
$440
Home Insurance
5%
$102
HOA
3%
$72
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
20110 Emerald Cliff Ln, Richmond, TX 77407 | $2,000 | 3 | 2 | 1847 | 0.1 mi |
20202 Windcrest Colony Trl, Richmond, TX 77407 | $2,500 | 3 | 2 | 1773 | 0.9 mi |
19715 Shallow Shaft Ln, Richmond, TX 77407 | $2,150 | 3 | 2 | 1843 | 0.4 mi |
7426 Upland Mill Ln, Richmond, TX 77407 | $1,960 | 3 | 2 | 1875 | 0.2 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