Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.58% first-year return on $98,700 initial cash invested.
-16.58%
Cash On Cash
2.95%
Cap Rate
0.48
DSCR
$2,710
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,700
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,710
Total Expenses
$4,074
Mortgage P&I
88%
$2,383
Property Taxes
30%
$821
Home Insurance
6%
$164
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1227 Elmwood Dr, Richardson, TX 75080 | $2,800 | 3 | 3 | 2060 | 0.5 mi |
921 Teakwood Dr, Richardson, TX 75080 | $4,000 | 3 | 2.5 | 1956 | 0.8 mi |
713 Nottingham Dr, Richardson, TX 75080 | $2,950 | 3 | 2 | 1994 | 0.6 mi |
925 Waterview Cir, Richardson, TX 75080 | $1,200 | 3 | 2 | 1972 | 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