Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.67% first-year return on $58,725 initial cash invested.
-10.67%
Cash On Cash
3.94%
Cap Rate
0.68
DSCR
$1,850
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,725
Downpayment
20%
$55,929
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$2,372
Mortgage P&I
73%
$1,349
Property Taxes
21%
$382
Home Insurance
5%
$98
HOA
3%
$63
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18689 Presswood Way, New Caney, TX 77357 | $1,875 | 4 | 2 | 1577 | 0.2 mi |
18709 Presswood Way Dr, New Caney, TX 77357 | $1,875 | 4 | 2 | 1557 | 0.2 mi |
20805 Le Scifo Ct, New Caney, TX 77357 | $1,825 | 4 | 2 | 1607 | 1.4 mi |
17966 Valle Cupa Ln, New Caney, TX 77357 | $1,890 | 4 | 2 | 1607 | 1.4 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