Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.74% first-year return on $152k initial cash invested.
-28.74%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$1,990
Rent
-$3,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$5,637
Mortgage P&I
185%
$3,687
Property Taxes
59%
$1,178
Home Insurance
13%
$254
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3413 Sw 3rd Ave, Amarillo, TX 79106 | $785 | 2.1 mi | |||
916 N Fairmont St, Amarillo, TX 79106 | $1,400 | 3 | 1 | 1.6 mi | |
1112 Clyde St, Amarillo, TX 79106 | $1,475 | 3 | 1 | 2.1 mi | |
6604 Opal Ct, Amarillo, TX 79124 | $2,100 | 3 | 2 | 1980 | 0.6 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