Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.33% first-year return on $60,291 initial cash invested.
-14.33%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$2,160
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,291
Downpayment
20%
$57,420
Closing costs
1%
$2,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$2,880
Mortgage P&I
67%
$1,444
Property Taxes
34%
$725
Home Insurance
5%
$102
HOA
2%
$47
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6733 Hidden Colony Ln, Dickinson, TX 77539 | $2,200 | 3 | 2 | 1557 | 0.4 mi |
6707 River Ridge Ln, Dickinson, TX 77539 | $2,000 | 3 | 2 | 1551 | 0.5 mi |
448 Sandstone Creek Ln, Dickinson, TX 77539 | $1,995 | 3 | 2 | 1557 | 0.5 mi |
6705 Hidden Colony Ln, Dickinson, TX 77539 | $1,949 | 3 | 2 | 1557 | 0.6 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