Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.28% first-year return on $152k initial cash invested.
-25.28%
Cash On Cash
0.68%
Cap Rate
0.12
DSCR
$2,430
Rent
-$3,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,430
Total Expenses
$5,642
Mortgage P&I
144%
$3,502
Property Taxes
47%
$1,141
Home Insurance
11%
$278
HOA
4%
$88
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5747 Cerrillos Dr, Bryan, TX 77807 | $2,200 | 3 | 2.5 | 1.5 mi | |
1904 Viva Rd, Bryan, TX 77807 | $2,700 | 4 | 3 | 2587 | 1.8 mi |
1977 Cambria Dr, Bryan, TX 77807 | $2,600 | 3 | 2.5 | 1725 | 1.5 mi |
1965 Cambria Dr, Bryan, TX 77807 | $2,850 | 4 | 3 | 2506 | 1.6 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