Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.48% first-year return on $882k initial cash invested.
-32.48%
Cash On Cash
-0.65%
Cap Rate
-0.11
DSCR
$4,100
Rent
-$23,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$882k
Downpayment
20%
$840k
Closing costs
1%
$41,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,100
Total Expenses
$27,968
Mortgage P&I
521%
$21,372
Property Taxes
99%
$4,060
Home Insurance
36%
$1,470
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1163 Trotter Ln, New Braunfels, TX 78132 | $4,595 | 4 | 3 | 4579 | 2 mi |
350 Nightshade St, New Braunfels, TX 78132 | $4,800 | 4 | 5 | 3300 | 5.6 mi |
350 Nightshade St, Lot 13, New Braunfels, TX 78132 | $4,800 | 4 | 5 | 3300 | 5.6 mi |
1164 Waddie Way, New Braunfels, TX 78132 | $3,900 | 4 | 3.5 | 3669 | 2.2 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