Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.4% first-year return on $121k initial cash invested.
-19.4%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$3,200
Rent
-$1,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,756
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,200
Total Expenses
$5,154
Mortgage P&I
90%
$2,887
Property Taxes
34%
$1,090
Home Insurance
6%
$205
HOA
4%
$140
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3423 Puesta De Sol, San Antonio, TX 78261 | $4,000 | 4 | 3.5 | 3449 | 0.2 mi |
3943 Monteverde Way, San Antonio, TX 78261 | $3,400 | 4 | 4 | 3128 | 1 mi |
3514 Pinnacle Dr, San Antonio, TX 78261 | $3,750 | 4 | 3.5 | 3233 | 0.2 mi |
3718 Ravello Rdg, San Antonio, TX 78259 | $2,995 | 4 | 3.5 | 3414 | 1.4 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