Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.18% first-year return on $56,595 initial cash invested.
-10.18%
Cash On Cash
4.09%
Cap Rate
0.71
DSCR
$1,960
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$2,440
Mortgage P&I
66%
$1,300
Property Taxes
27%
$536
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3110 Brookhurst Ln, Deer Park, TX 77536 | $2,000 | 3 | 2 | 1397 | 0 mi |
2621 Pickerton Dr, Deer Park, TX 77536 | $1,800 | 3 | 2 | 1441 | 0.6 mi |
1801 Whitebriar Dr, Deer Park, TX 77536 | $1,885 | 3 | 2 | 1396 | 0.9 mi |
4127 Gallant Fox Dr, Pasadena, TX 77503 | $1,950 | 3 | 2 | 1384 | 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