Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.07% first-year return on $131k initial cash invested.
-18.07%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$2,850
Rent
-$1,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,850
Total Expenses
$4,826
Mortgage P&I
106%
$3,012
Property Taxes
28%
$809
Home Insurance
8%
$219
HOA
2%
$46
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2324 Lynbridge Cir, Plano, TX 75025 | $3,250 | 4 | 3 | 3270 | 0.1 mi |
2425 Lynbridge Dr, Plano, TX 75025 | $3,288 | 5 | 3.5 | 3231 | 0.1 mi |
2300 Kathryn Ln, Apt 2811, Plano, TX 75025 | $2,985 | 3 | 2 | 1864 | 0.2 mi |
2300 Kathryn Ln, Apt 2011, Plano, TX 75025 | $3,007 | 3 | 2 | 1864 | 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