Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.73% first-year return on $62,979 initial cash invested.
-10.73%
Cash On Cash
3.98%
Cap Rate
0.7
DSCR
$2,610
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,610
Total Expenses
$3,173
Mortgage P&I
55%
$1,427
Property Taxes
35%
$913
Home Insurance
4%
$105
HOA
2%
$50
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
26029 Kings Mill Crest Dr, Kingwood, TX 77339 | $2,245 | 4 | 3 | 3293 | 0.1 mi |
21126 Normandy Glen St, Kingwood, TX 77339 | $2,700 | 4 | 3 | 3245 | 0.7 mi |
700 Anderson Rd, Kingwood, TX 77339 | $2,300 | 4 | 3 | 3400 | 0.6 mi |
25981 N Kings Mill Ln, Kingwood, TX 77339 | $3,200 | 4 | 3.5 | 3292 | 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