Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.33% first-year return on $83,979 initial cash invested.
-16.33%
Cash On Cash
2.75%
Cap Rate
0.48
DSCR
$2,680
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,680
Total Expenses
$3,823
Mortgage P&I
72%
$1,927
Property Taxes
38%
$1,017
Home Insurance
5%
$140
HOA
2%
$42
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
306 Merlot Dr, Alvin, TX 77511 | $2,900 | 4 | 2.5 | 2589 | 0.3 mi |
23213 Zinfandel Dr, Alvin, TX 77511 | $2,700 | 4 | 3.5 | 2847 | 0.1 mi |
23109 Zinfandel Dr, Alvin, TX 77511 | $2,900 | 4 | 3.5 | 2847 | 0.1 mi |
23421 Vineyard Dr, Alvin, TX 77511 | $2,995 | 4 | 3.5 | 2847 | 0.2 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