Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.82% first-year return on $65,100 initial cash invested.
-10.82%
Cash On Cash
4.09%
Cap Rate
0.68
DSCR
$1,600
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$2,187
Mortgage P&I
98%
$1,564
Property Taxes
6%
$99
Home Insurance
7%
$108
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1302 W Ray Cir, Mission, TX 78572 | $1,500 | 3 | 2 | 1724 | 0.8 mi |
905 W 26th St, Mission, TX 78574 | $1,500 | 3 | 2 | 1726 | 1.2 mi |
4007 Zulley St, Mission, TX 78573 | $1,650 | 3 | 2 | 1748 | 1.8 mi |
1406 Dolores Del Rio Ave, Mission, TX 78572 | $1,300 | 3 | 2 | 1908 | 0.6 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