Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.8% first-year return on $40,047 initial cash invested.
-9.8%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$1,420
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,047
Downpayment
20%
$38,140
Closing costs
1%
$1,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$1,747
Mortgage P&I
68%
$961
Property Taxes
25%
$349
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1206 Truman Ln, Laredo, TX 78046 | $1,350 | 3 | 2 | 1030 | 1.2 mi |
2908 Green St, Laredo, TX 78043 | $1,200 | 3 | 2 | 1078 | 0.8 mi |
1421 Reagan Dr, Laredo, TX 78046 | $1,500 | 3 | 2 | 1047 | 1.3 mi |
1007 Warren Ave, Laredo, TX 78046 | $1,300 | 3 | 2 | 1018 | 1.5 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