Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.24% first-year return on $56,679 initial cash invested.
-20.24%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$1,940
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$2,896
Mortgage P&I
71%
$1,369
Property Taxes
39%
$755
Home Insurance
5%
$94
HOA
9%
$174
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2430 Regatta Ln, Texas City, TX 77568 | $2,250 | 3 | 2 | 1504 | 0.2 mi |
2906 Trawler Pl, Texas City, TX 77568 | $1,779 | 3 | 2 | 1504 | 0.2 mi |
12025 Windage Dr, La Marque, TX 77568 | $1,900 | 3 | 2 | 1480 | 0.2 mi |
12201 Seacrest Ln, Texas City, TX 77568 | $2,100 | 3 | 2 | 1419 | 0.1 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