Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.89% first-year return on $67,462 initial cash invested.
-13.89%
Cash On Cash
3.22%
Cap Rate
0.56
DSCR
$1,870
Rent
-$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,462
Downpayment
20%
$64,250
Closing costs
1%
$3,212
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,651
Mortgage P&I
83%
$1,550
Property Taxes
23%
$439
Home Insurance
6%
$112
HOA
3%
$63
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18769 Lucas Michael Way, New Caney, TX 77357 | $1,980 | 3 | 2.5 | 1977 | 0.3 mi |
18749 Lucas Michael Way, New Caney, TX 77357 | $1,950 | 3 | 2.5 | 1826 | 0.4 mi |
22090 Little Dirt Rd, New Caney, TX 77357 | $1,850 | 3 | 2 | 1944 | 1.1 mi |
18752 Lucas Michael Way, New Caney, TX 77357 | $1,900 | 3 | 2.5 | 1605 | 0.3 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