Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.61% first-year return on $162k initial cash invested.
-22.61%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$2,940
Rent
-$3,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$155k
Closing costs
1%
$7,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,940
Total Expenses
$5,998
Mortgage P&I
131%
$3,861
Property Taxes
36%
$1,063
Home Insurance
10%
$287
HOA
1%
$23
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
821 Plum Hollow Dr, College Station, TX 77845 | $3,250 | 4 | 3.5 | 3164 | 1.4 mi |
5204 Cascades Dr, College Station, TX 77845 | $2,900 | 4 | 4.5 | 3571 | 1.2 mi |
2009 Moses Creek Ct, College Station, TX 77845 | $3,995 | 4 | 3 | 3584 | 0.1 mi |
414 Cold Spring Dr, College Station, TX 77845 | $3,000 | 4 | 3.5 | 2326 | 1.5 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