Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.86% first-year return on $109k initial cash invested.
-21.86%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$2,290
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$4,275
Mortgage P&I
114%
$2,610
Property Taxes
36%
$826
Home Insurance
8%
$182
HOA
3%
$63
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2831 Wild Oak Park Dr, Conroe, TX 77385 | $1,995 | 3 | 2.5 | 2464 | 0.6 mi |
31710 Royal Woods Ct, Conroe, TX 77385 | $2,445 | 3 | 2.5 | 2444 | 0.5 mi |
32406 Cross Spring Park Ln, Conroe, TX 77385 | $2,100 | 3 | 2.5 | 2467 | 0.7 mi |
32331 Hunter Park, Conroe, TX 77385 | $1,789 | 3 | 3 | 2251 | 1 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