Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.72% first-year return on $18,018 initial cash invested.
-14.72%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$1,030
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,800
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,018
Downpayment
20%
$17,160
Closing costs
1%
$858
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,030
Total Expenses
$1,251
Mortgage P&I
43%
$441
Property Taxes
15%
$150
Home Insurance
3%
$30
HOA
35%
$361
Property Management
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2626 Holly Hall St, Apt 512, Houston, TX 77054 | $895 | 1 | 1 | 664 | 0 mi |
2626 Holly Hall St, Apt 502, Houston, TX 77054 | $1,075 | 1 | 1 | 664 | 0 mi |
2626 Holly Hall St, Houston, TX 77054 | $995 | 1 | 1 | 664 | 0 mi |
2626 Holly Hall St, Apt 1012, Houston, TX 77054 | $1,000 | 1 | 1 | 664 | 0.1 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