Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.35% first-year return on $50,190 initial cash invested.
-4.35%
Cash On Cash
5.59%
Cap Rate
0.92
DSCR
$1,660
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$1,842
Mortgage P&I
73%
$1,212
Property Taxes
7%
$114
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3705 Sherman St, Edinburg, TX 78542 | $2,200 | 3 | 2 | 1475 | 1 mi |
1317 E Champion St, Edinburg, TX 78539 | $1,150 | 3 | 2 | 1352 | 0.7 mi |
2405 Singletary Dr, Edinburg, TX 78542 | $1,650 | 3 | 2 | 1440 | 1.5 mi |
213 W Fay St, Edinburg, TX 78539 | $1,350 | 3 | 2 | 1400 | 1.7 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