Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.64% first-year return on $173k initial cash invested.
-21.64%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,760
Rent
-$3,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,760
Total Expenses
$5,881
Mortgage P&I
147%
$4,054
Property Taxes
29%
$796
Home Insurance
10%
$288
HOA
1%
$25
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1931 Havenwood Blvd, New Braunfels, TX 78132 | $4,200 | 4 | 3.5 | 3384 | 1 mi |
5610 Haven Way, New Braunfels, TX 78132 | $2,695 | 4 | 3.5 | 3154 | 2.2 mi |
172 River Chase Dr, New Braunfels, TX 78132 | $4,000 | 4 | 3 | 2906 | 2.1 mi |
144 Silverado, Lot 1152, New Braunfels, TX 78132 | $3,500 | 4 | 3 | 2644 | 1.7 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