Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.81% first-year return on $68,250 initial cash invested.
-18.81%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$2,140
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$3,210
Mortgage P&I
75%
$1,609
Property Taxes
40%
$862
Home Insurance
5%
$114
HOA
3%
$69
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10911 Overland Trail Dr, Richmond, TX 77406 | $2,250 | 3 | 2 | 1679 | 0.5 mi |
26151 Travis Brook Dr, Richmond, TX 77406 | $2,100 | 3 | 2 | 1672 | 0.6 mi |
26807 Chandrila Vista Ct, Richmond, TX 77406 | $2,400 | 3 | 2 | 1700 | 0.5 mi |
26046 Quiet Field Ct, Richmond, TX 77406 | $1,995 | 3 | 2 | 1616 | 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