Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.11% first-year return on $94,290 initial cash invested.
-16.11%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$2,890
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,290
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,890
Total Expenses
$4,156
Mortgage P&I
78%
$2,266
Property Taxes
31%
$886
Home Insurance
5%
$157
HOA
3%
$97
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13401 Indigo Sands Dr, Pearland, TX 77584 | $3,650 | 4 | 3 | 2605 | 0.6 mi |
2603 Night Song Dr, Pearland, TX 77584 | $2,800 | 4 | 3 | 2674 | 0.9 mi |
13809 Evening Wind Dr, Pearland, TX 77584 | $3,000 | 4 | 3 | 2655 | 0.9 mi |
1917 Cayman Bend Ln, Pearland, TX 77584 | $3,300 | 4 | 3 | 2605 | 0.8 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