Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.02% first-year return on $110k initial cash invested.
-20.02%
Cash On Cash
1.89%
Cap Rate
0.33
DSCR
$2,700
Rent
-$1,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,700
Total Expenses
$4,539
Mortgage P&I
94%
$2,532
Property Taxes
40%
$1,081
Home Insurance
7%
$184
HOA
1%
$40
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
20809 Grandala Ct, Pflugerville, TX 78660 | $2,800 | 4 | 3 | 2761 | 0.2 mi |
4308 Trey Edsel Dr, Pflugerville, TX 78660 | $2,850 | 4 | 3 | 2887 | 0.5 mi |
20813 Carries Ranch Rd, Pflugerville, TX 78660 | $3,099 | 4 | 3 | 2920 | 0.4 mi |
3505 Plover Run Trl, Pflugerville, TX 78660 | $2,800 | 4 | 3 | 2728 | 0.4 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