Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.06% first-year return on $41,979 initial cash invested.
0.06%
Cash On Cash
6.95%
Cap Rate
$1,840
Rent
$2
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$1,838
Mortgage P&I
58%
$1,063
Property Taxes
12%
$227
Home Insurance
4%
$70
PManagement
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3550 Lazy Ln, Beaumont, TX 77706 | $1,795 | 3 | 2 | 1894 | 0.2 mi |
2265 Shady Ln, Beaumont, TX 77706 | $1,695 | 3 | 2 | 1795 | 0.2 mi |
3525 Austin St, Beaumont, TX 77706 | $2,095 | 3 | 2 | 1917 | 0.2 mi |
3775 Kenwood Dr, Beaumont, TX 77706 | $1,995 | 3 | 2 | 2336 | 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