Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.16% first-year return on $42,903 initial cash invested.
-3.16%
Cash On Cash
6.04%
Cap Rate
0.98
DSCR
$1,940
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,903
Downpayment
20%
$40,860
Closing costs
1%
$2,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$2,053
Mortgage P&I
54%
$1,044
Property Taxes
22%
$418
Home Insurance
4%
$74
HOA
1%
$13
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3247 Hunters Glen Dr, Missouri City, TX 77459 | $1,835 | 3 | 2 | 1701 | 0.2 mi |
1918 Quail Grove Ln, Missouri City, TX 77459 | $2,400 | 3 | 2 | 1701 | 0.4 mi |
2030 Mustang Springs Dr, Missouri City, TX 77459 | $1,950 | 3 | 2 | 1729 | 0.3 mi |
1923 Quail Valley East Dr, Missouri City, TX 77459 | $1,875 | 3 | 2 | 1728 | 0.3 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