Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.76% first-year return on $164k initial cash invested.
-20.76%
Cash On Cash
1.67%
Cap Rate
0.29
DSCR
$3,800
Rent
-$2,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$157k
Closing costs
1%
$7,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,800
Total Expenses
$6,645
Mortgage P&I
99%
$3,747
Property Taxes
41%
$1,542
Home Insurance
7%
$271
HOA
3%
$97
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12410 Shorebridge Rd, Cypress, TX 77433 | $3,895 | 4 | 3.5 | 3974 | 1.5 mi |
10815 Lake Raven Ct, Cypress, TX 77433 | $2,999 | 4 | 3.5 | 4017 | 2 mi |
12307 N Austin Shore Dr, Cypress, TX 77433 | $4,000 | 4 | 3.5 | 3800 | 1.3 mi |
27211 Sonata Creek Ln, Cypress, TX 77433 | $3,500 | 4 | 3.5 | 3506 | 1.2 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