Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4% first-year return on $33,600 initial cash invested.
-4%
Cash On Cash
5.62%
Cap Rate
0.94
DSCR
$1,290
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,290
Total Expenses
$1,402
Mortgage P&I
62%
$797
Property Taxes
17%
$215
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1915 Ave D, Dickinson, TX 77539 | $1,350 | 2 | 1 | 896 | 0.6 mi |
4125 Dockrell St, Dickinson, TX 77539 | $1,395 | 2 | 1 | 929 | 1.1 mi |
2103 Holly Dr, Dickinson, TX 77539 | $1,450 | 2 | 1 | 840 | 0.6 mi |
3206 Lobit Dr, Apt 35, Dickinson, TX 77539 | $850 | 2 | 1 | 1000 | 1.1 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