Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.84% first-year return on $42,945 initial cash invested.
-0.84%
Cash On Cash
6.07%
Cap Rate
1.06
DSCR
$1,860
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,945
Downpayment
20%
$40,900
Closing costs
1%
$2,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$1,890
Mortgage P&I
52%
$972
Property Taxes
20%
$366
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2115 Ichabod Ln, Edinburg, TX 78539 | $1,975 | 3 | 2 | 1924 | 0.7 mi |
2523 Yellow Rose Dr, Edinburg, TX 78539 | $1,700 | 3 | 2 | 1819 | 0.3 mi |
3623 Amando St, Edinburg, TX 78539 | $1,950 | 3 | 2 | 2157 | 1.2 mi |
1516 S 14th Ave, Edinburg, TX 78539 | $1,425 | 3 | 2 | 1851 | 0.5 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