Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.69% first-year return on $61,635 initial cash invested.
-10.69%
Cash On Cash
4.24%
Cap Rate
0.7
DSCR
$2,210
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,635
Downpayment
20%
$58,700
Closing costs
1%
$2,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,759
Mortgage P&I
67%
$1,476
Property Taxes
26%
$568
Home Insurance
5%
$103
HOA
2%
$38
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2802 Foxfire Cir, Missouri City, TX 77459 | $2,500 | 3 | 2.5 | 2126 | 0.5 mi |
2607 Bermuda Dunes Dr, Missouri City, TX 77459 | $2,000 | 3 | 2.5 | 2217 | 0.8 mi |
3311 Oyster Cove Dr, Missouri City, TX 77459 | $2,850 | 3 | 2.5 | 2042 | 0.5 mi |
2103 Winged Foot Dr, Missouri City, TX 77459 | $2,650 | 3 | 3 | 2506 | 0.9 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