Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.4% first-year return on $30,450 initial cash invested.
2.4%
Cash On Cash
7.03%
Cap Rate
1.18
DSCR
$1,310
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$1,249
Mortgage P&I
55%
$723
Property Taxes
10%
$133
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2103 Holly Dr, Dickinson, TX 77539 | $1,450 | 2 | 1 | 840 | 1.1 mi |
1915 Ave D, Dickinson, TX 77539 | $1,350 | 2 | 1 | 896 | 0.2 mi |
4114 Victoria Ave, Dickinson, TX 77539 | $1,800 | 2 | 1 | 840 | 1.5 mi |
2012 Bonaire Calle, Dickinson, TX 77539 | $1,250 | 2 | 1 | 720 | 1.9 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