Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.96% first-year return on $263k initial cash invested.
-25.96%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$3,390
Rent
-$5,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,390
Total Expenses
$9,068
Mortgage P&I
188%
$6,384
Property Taxes
38%
$1,304
Home Insurance
13%
$438
HOA
2%
$60
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$203
Maintenance
5%
$170
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
22903 Miramar Dr, Galveston, TX 77554 | $3,750 | 3 | 3 | 3214 | 0.4 mi |
22101 Lampasas Dr, Galveston, TX 77554 | $3,200 | 3 | 3.5 | 2485 | 0.6 mi |
3912 Bridge Harbor Dr, Galveston, TX 77554 | $3,500 | 3 | 2 | 1936 | 0.2 mi |
3722 Laguna Dr, Galveston, TX 77554 | $3,400 | 3 | 3 | 1886 | 0.1 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