Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.15% first-year return on $94,500 initial cash invested.
-18.15%
Cash On Cash
2.27%
Cap Rate
0.39
DSCR
$2,170
Rent
-$1,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$3,599
Mortgage P&I
100%
$2,171
Property Taxes
30%
$642
Home Insurance
7%
$158
HOA
3%
$65
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 |
|---|---|---|---|---|---|
2012 Centerline Ln, Georgetown, TX 78628 | $2,350 | 4 | 2 | 2081 | 0.5 mi |
1917 Centerline Ln, Georgetown, TX 78628 | $2,300 | 4 | 2 | 2067 | 0.6 mi |
1645 Magnolia Farm Way, Georgetown, TX 78628 | $2,190 | 4 | 2 | 2071 | 0.9 mi |
1541 Boggy Creek Ranch Rd, Georgetown, TX 78628 | $2,145 | 4 | 2 | 2071 | 0.9 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