Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.25% first-year return on $27,216 initial cash invested.
8.25%
Cash On Cash
8.5%
Cap Rate
1.4
DSCR
$1,480
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,216
Downpayment
20%
$25,920
Closing costs
1%
$1,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,293
Mortgage P&I
44%
$657
Property Taxes
10%
$155
Home Insurance
3%
$49
HOA
3%
$47
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
428 Goldenrod, Livingston, TX 77351 | $1,349 | 3 | 2 | 1200 | 0.3 mi |
357 Goldenrod, Livingston, TX 77351 | $1,350 | 3 | 2 | 1200 | 0.4 mi |
266 266 Bluebonnet, Livingston, TX 77351 | $1,849 | 3 | 2 | 1200 | 0.5 mi |
245 Water Oak, Livingston, TX 77351 | $1,445 | 3 | 2 | 1100 | 0.4 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