Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.37% first-year return on $64,365 initial cash invested.
-11.37%
Cash On Cash
3.89%
Cap Rate
0.67
DSCR
$2,520
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,365
Downpayment
20%
$61,300
Closing costs
1%
$3,065
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,520
Total Expenses
$3,130
Mortgage P&I
59%
$1,477
Property Taxes
33%
$836
Home Insurance
4%
$108
HOA
2%
$54
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25623 Balsamroot Dr, Magnolia, TX 77355 | $2,495 | 4 | 3 | 2686 | 0.1 mi |
25706 Simbrah Dr, Magnolia, TX 77355 | $2,350 | 4 | 2.5 | 2520 | 0.2 mi |
26711 Grandiflora Dr, Tomball, TX 77355 | $2,600 | 4 | 3.5 | 2417 | 0.2 mi |
17746 Pamukkale Pl, Tomball, TX 77377 | $2,799 | 4 | 3 | 2509 | 2.4 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