Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.62% first-year return on $51,450 initial cash invested.
-6.62%
Cash On Cash
4.77%
Cap Rate
0.84
DSCR
$1,870
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,154
Mortgage P&I
62%
$1,163
Property Taxes
22%
$418
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5307A Pine Ave, Pasadena, TX 77503 | $1,700 | 3 | 2 | 1120 | 0.3 mi |
2117 Pickerton Dr, Deer Park, TX 77536 | $2,000 | 3 | 2 | 1176 | 1.4 mi |
2201 Wichita St, Trlr 13, Pasadena, TX 77502 | $1,800 | 3 | 2 | 1216 | 1.2 mi |
6407 Crestside Dr, Pasadena, TX 77505 | $1,750 | 3 | 2 | 1208 | 1.4 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