Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.23% first-year return on $53,760 initial cash invested.
-12.23%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$1,740
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,760
Downpayment
20%
$51,200
Closing costs
1%
$2,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$2,288
Mortgage P&I
73%
$1,267
Property Taxes
27%
$478
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4913 Prewitt Ranch Rd, Killeen, TX 76549 | $1,850 | 3 | 2 | 2194 | 1.1 mi |
2910 Canadian River Loop, Killeen, TX 76549 | $1,695 | 3 | 2 | 1960 | 0.5 mi |
2813 Canadian River Loop, Killeen, TX 76549 | $1,595 | 3 | 2 | 1942 | 0.4 mi |
7002 Spirit Of The West Dr, Killeen, TX 76549 | $2,000 | 3 | 2 | 1954 | 0.7 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