Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.57% first-year return on $37,800 initial cash invested.
14.57%
Cash On Cash
9.81%
Cap Rate
1.61
DSCR
$2,010
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$1,551
Mortgage P&I
45%
$912
Property Taxes
3%
$54
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
175 Deep Woods Ln, Livingston, TX 77351 | $1,900 | 3 | 2 | 2070 | 1.8 mi |
336 Autumn Ln, Livingston, TX 77351 | $1,950 | 3 | 2 | 1825 | 2.4 mi |
210 Bluff Dr, Livingston, TX 77351 | $2,300 | 3 | 2 | 2084 | 2 mi |
232 Autumn Ln, Livingston, TX 77351 | $1,800 | 3 | 2 | 1720 | 1.9 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