Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.57% first-year return on $103k initial cash invested.
-18.57%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$2,040
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$3,632
Mortgage P&I
116%
$2,361
Property Taxes
27%
$554
Home Insurance
8%
$172
HOA
1%
$15
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
519 Broken Boulder St, Magnolia, TX 77354 | $2,300 | 3 | 2.5 | 2636 | 2.3 mi |
41707 Tumbleweed Pass Ln, Magnolia, TX 77354 | $2,200 | 3 | 2.5 | 2435 | 2.3 mi |
1337 Lakeside Creek Rd, Magnolia, TX 77354 | $2,500 | 3 | 3 | 2066 | 1.6 mi |
19111 Hazel Firs Ln, Magnolia, TX 77355 | $2,150 | 3 | 2.5 | 2221 | 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