Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.2% first-year return on $74,844 initial cash invested.
-10.2%
Cash On Cash
4.16%
Cap Rate
0.71
DSCR
$2,550
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,844
Downpayment
20%
$71,280
Closing costs
1%
$3,564
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,550
Total Expenses
$3,186
Mortgage P&I
68%
$1,743
Property Taxes
24%
$620
Home Insurance
5%
$128
HOA
1%
$31
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2546 Bedrock Ln, Missouri City, TX 77489 | $2,500 | 4 | 3 | 2650 | 0.5 mi |
2203 Long Rock Dr, Missouri City, TX 77489 | $2,500 | 4 | 2.5 | 2811 | 0.4 mi |
3002 Hampton Dr, Missouri City, TX 77459 | $3,000 | 4 | 2.5 | 2932 | 1.2 mi |
3406 Harper Meadow Ln, Missouri City, TX 77459 | $2,700 | 4 | 3 | 2604 | 1.1 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