Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.14% first-year return on $38,850 initial cash invested.
-1.14%
Cash On Cash
6.23%
Cap Rate
1.04
DSCR
$1,520
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,557
Mortgage P&I
61%
$922
Property Taxes
12%
$175
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25 Camino Bronce, Brownsville, TX 78521 | $1,350 | 3 | 2 | 1152 | 0.3 mi |
2354 Van Buren Ave, Brownsville, TX 78520 | $1,500 | 3 | 2 | 1108 | 0.8 mi |
48 Calle Chiquita, Brownsville, TX 78521 | $1,500 | 3 | 2.5 | 1056 | 1.7 mi |
678 Foster Ln, Brownsville, TX 78521 | $1,650 | 3 | 2 | 1145 | 1 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