Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $67,620 initial cash invested.
-14.14%
Cash On Cash
3.2%
Cap Rate
0.55
DSCR
$2,080
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,620
Downpayment
20%
$64,400
Closing costs
1%
$3,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,877
Mortgage P&I
75%
$1,552
Property Taxes
30%
$621
Home Insurance
5%
$113
HOA
2%
$50
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
300 Flower Reed Ct, Magnolia, TX 77354 | $2,150 | 4 | 2 | 2047 | 0.3 mi |
122 Magnolia Colony Ct, Magnolia, TX 77354 | $2,150 | 4 | 2 | 1845 | 0.2 mi |
310 Bandit Cove Ct, Magnolia, TX 77354 | $1,950 | 4 | 2 | 2237 | 0.4 mi |
732 Magnolia Creek Dr, Magnolia, TX 77354 | $1,695 | 4 | 2.5 | 1979 | 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