Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.5% first-year return on $30,450 initial cash invested.
-1.5%
Cash On Cash
6.28%
Cap Rate
1.05
DSCR
$1,490
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,528
Mortgage P&I
49%
$723
Property Taxes
25%
$368
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
106 E Young Ave, Temple, TX 76501 | $1,400 | 3 | 2 | 1549 | 0.3 mi |
3315 Stonewall Dr, Unit B, Temple, TX 76501 | $1,350 | 3 | 2 | 1560 | 0.7 mi |
5 W Welton Ave, Temple, TX 76501 | $1,575 | 3 | 2 | 1635 | 0.1 mi |
2312 N 13th St, Temple, TX 76501 | $1,395 | 3 | 2 | 1496 | 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