Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.53% first-year return on $63,987 initial cash invested.
-11.53%
Cash On Cash
3.78%
Cap Rate
0.65
DSCR
$2,110
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,987
Downpayment
20%
$60,940
Closing costs
1%
$3,047
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,725
Mortgage P&I
70%
$1,470
Property Taxes
26%
$550
Home Insurance
5%
$109
HOA
2%
$46
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
22806 August Leaf Dr, Tomball, TX 77375 | $2,600 | 3 | 2.5 | 1850 | 0.1 mi |
8139 Katie Mill Trl, Spring, TX 77379 | $1,900 | 3 | 2.5 | 1815 | 1.2 mi |
18219 Willow Edge Dr, Tomball, TX 77375 | $2,450 | 3 | 2 | 1866 | 0.4 mi |
8323 Cove Timbers Ln, Tomball, TX 77375 | $2,000 | 3 | 2 | 1868 | 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