Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.01% first-year return on $84,000 initial cash invested.
-12.01%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$2,710
Rent
-$841
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,710
Total Expenses
$3,551
Mortgage P&I
75%
$2,028
Property Taxes
25%
$677
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3804 Warwick Ln, Richardson, TX 75082 | $2,999 | 3 | 2 | 2095 | 0.1 mi |
6024 Bertrand Dr, Plano, TX 75094 | $2,350 | 3 | 2 | 2102 | 0.4 mi |
200 Hawthorne Dr, Murphy, TX 75094 | $2,395 | 3 | 2 | 2145 | 0.9 mi |
120 Timber Ridge Dr, Murphy, TX 75094 | $2,800 | 3 | 2 | 2150 | 1.1 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