Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.47% first-year return on $91,350 initial cash invested.
-20.47%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$2,350
Rent
-$1,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,350
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,350
Total Expenses
$3,908
Mortgage P&I
94%
$2,206
Property Taxes
39%
$927
Home Insurance
6%
$152
HOA
0%
$11
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2003 Pleasant Springs Ln, Pearland, TX 77089 | $2,995 | 3 | 2.5 | 2695 | 1.6 mi |
2704 Camden Hill Ln, Pearland, TX 77089 | $2,500 | 3 | 3 | 2268 | 1.5 mi |
8122 Dune Brook Dr, Pearland, TX 77089 | $2,500 | 3 | 2.5 | 2517 | 1.5 mi |
9826 Sagewell Dr, Houston, TX 77089 | $2,000 | 3 | 3 | 2020 | 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