Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.96% first-year return on $154k initial cash invested.
-19.96%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$3,170
Rent
-$2,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,170
Total Expenses
$5,728
Mortgage P&I
111%
$3,529
Property Taxes
33%
$1,044
Home Insurance
8%
$262
HOA
2%
$70
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6305 Canyon Crest Dr, Mckinney, TX 75071 | $3,350 | 4 | 4.5 | 3515 | 0.7 mi |
5312 Ridgeson Dr, Mckinney, TX 75071 | $3,000 | 4 | 3.5 | 3694 | 0.8 mi |
2400 Triton Dr, Mckinney, TX 75071 | $3,800 | 4 | 3.5 | 3290 | 0.2 mi |
6500 Wind Song Dr, Mckinney, TX 75071 | $2,800 | 4 | 3.5 | 3373 | 0.8 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