Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.35% first-year return on $54,936 initial cash invested.
-10.35%
Cash On Cash
4.12%
Cap Rate
0.7
DSCR
$1,870
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,936
Downpayment
20%
$52,320
Closing costs
1%
$2,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,344
Mortgage P&I
68%
$1,279
Property Taxes
24%
$451
Home Insurance
5%
$93
HOA
2%
$34
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17330 Wigeon Way Dr, Humble, TX 77396 | $1,545 | 3 | 2.5 | 1896 | 0.3 mi |
17322 Wigeon Way Dr, Humble, TX 77396 | $1,475 | 3 | 2.5 | 1896 | 0.3 mi |
3607 Liles Ln, Humble, TX 77396 | $1,850 | 3 | 2.5 | 1822 | 0.6 mi |
17634 Huntersglen Cir, Humble, TX 77396 | $2,100 | 3 | 2.5 | 1773 | 0.5 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