Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.22% first-year return on $75,621 initial cash invested.
-5.22%
Cash On Cash
5.3%
Cap Rate
0.9
DSCR
$2,940
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,621
Downpayment
20%
$72,020
Closing costs
1%
$3,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,940
Total Expenses
$3,269
Mortgage P&I
60%
$1,773
Property Taxes
23%
$681
Home Insurance
0%
$1
HOA
2%
$50
PManagement
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10717 Madden Oaks Pl, Houston, TX 77043 | $2,900 | 3 | 3.5 | 1918 | 0.6 mi |
1904 Colonel Forbins St, Houston, TX 77043 | $3,050 | 3 | 3.5 | 1957 | 0.4 mi |
1329 Buescher Dr, Houston, TX 77043 | $2,700 | 3 | 3.5 | 1872 | 0.7 mi |
1136 Wycliffe Dr, Houston, TX 77043 | $2,650 | 3 | 3.5 | 1926 | 1.3 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