Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.82% first-year return on $99,016 initial cash invested.
-16.82%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$2,450
Rent
-$1,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,016
Downpayment
20%
$94,301
Closing costs
1%
$4,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,450
Total Expenses
$3,838
Mortgage P&I
93%
$2,274
Property Taxes
28%
$688
Home Insurance
7%
$165
HOA
3%
$75
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
453 Pace Bend Ct, New Caney, TX 77357 | $2,500 | 4 | 3.5 | 2548 | 0.1 mi |
309 Violet Crown Ln, New Caney, TX 77357 | $2,250 | 4 | 3.5 | 2450 | 0.2 mi |
31230 Casanova Dr, Huffman, TX 77336 | $3,300 | 4 | 4 | 3205 | 2.1 mi |
29024 Red Loop Dr, New Caney, TX 77357 | $3,450 | 4 | 3.5 | 3429 | 0.2 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