Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.41% first-year return on $52,280 initial cash invested.
-2.41%
Cash On Cash
5.92%
Cap Rate
0.99
DSCR
$1,830
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,280
Downpayment
20%
$49,790
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,935
Mortgage P&I
68%
$1,241
Property Taxes
7%
$130
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3120 Valletta St, Brownsville, TX 78520 | $1,700 | 3 | 2 | 1387 | 1.5 mi |
1114 Sage Valley Trl, Brownsville, TX 78520 | $2,000 | 3 | 2 | 1457 | 0.8 mi |
2389 Frankfurt St, Brownsville, TX 78520 | $1,650 | 3 | 2 | 1478 | 0.8 mi |
3797 Ridge Trl, Brownsville, TX 78520 | $1,700 | 3 | 2 | 1247 | 1.2 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