Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.77% first-year return on $59,220 initial cash invested.
-3.77%
Cash On Cash
5.44%
Cap Rate
0.95
DSCR
$2,460
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$2,646
Mortgage P&I
55%
$1,342
Property Taxes
21%
$524
Home Insurance
4%
$102
HOA
2%
$38
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14118 Avongate Ln, Houston, TX 77082 | $3,300 | 3 | 2.5 | 2435 | 0.4 mi |
2910 Skypark Dr, Houston, TX 77082 | $1,995 | 3 | 2.5 | 2480 | 0.9 mi |
3114 Hollow Creek Ct, Houston, TX 77082 | $2,100 | 3 | 2.5 | 2480 | 0.9 mi |
13338 Stoneleigh Terrace Dr, Houston, TX 77077 | $3,800 | 3 | 3.5 | 2509 | 0.7 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