Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.75% first-year return on $78,748 initial cash invested.
-20.75%
Cash On Cash
1.78%
Cap Rate
0.31
DSCR
$2,170
Rent
-$1,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,748
Downpayment
20%
$74,998
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$3,532
Mortgage P&I
83%
$1,809
Property Taxes
44%
$962
Home Insurance
6%
$131
HOA
3%
$67
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18931 Eliza Creek Ln, New Caney, TX 77357 | $2,300 | 3 | 2 | 2517 | 0.1 mi |
18739 Laurel Hills Dr, New Caney, TX 77357 | $2,350 | 3 | 2 | 2266 | 0.6 mi |
23430 Banks Mill Dr, New Caney, TX 77357 | $2,550 | 3 | 2.5 | 2505 | 0.7 mi |
23722 Canolo Grove Ln, New Caney, TX 77357 | $2,350 | 3 | 2.5 | 2345 | 0.2 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