Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.77% first-year return on $289k initial cash invested.
-26.77%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$3,020
Rent
-$6,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,020
Total Expenses
$9,462
Mortgage P&I
225%
$6,801
Property Taxes
44%
$1,342
Home Insurance
16%
$481
HOA
2%
$53
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2631 Valley Creek Trl, Mckinney, TX 75072 | $3,850 | 4 | 4 | 3179 | 0.8 mi |
904 Snyder Dr, Mckinney, TX 75072 | $3,800 | 4 | 3.5 | 3462 | 0.7 mi |
1317 Brimwood Dr, Mckinney, TX 75072 | $3,450 | 4 | 3.5 | 3220 | 0.5 mi |
420 Preston Creek Dr, Mckinney, TX 75072 | $3,000 | 4 | 3.5 | 3267 | 0.8 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