Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.84% first-year return on $205k initial cash invested.
-16.84%
Cash On Cash
2.42%
Cap Rate
0.42
DSCR
$3,570
Rent
-$2,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,570
Total Expenses
$6,444
Mortgage P&I
131%
$4,665
Property Taxes
14%
$511
Home Insurance
10%
$341
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8417 E County Rd, 115, Midland, TX 79706 | $3,200 | 4 | 3.5 | 2851 | 2.2 mi |
5605 E County Rd, 94, Midland, TX 79706 | $4,950 | 4 | 4 | 3270 | 4.7 mi |
1607 S County Rd, 1085, Midland, TX 79706 | $5,000 | 4 | 2 | 2855 | 0.6 mi |
8330 E County Rd, 114, Midland, TX 79706 | $3,200 | 4 | 2.5 | 2665 | 2.3 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