Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.74% first-year return on $155k initial cash invested.
-19.74%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$3,430
Rent
-$2,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,398
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,430
Total Expenses
$5,985
Mortgage P&I
104%
$3,565
Property Taxes
34%
$1,176
Home Insurance
8%
$259
HOA
3%
$92
Property Management
10%
$343
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6704 Windham Way, Plano, TX 75023 | $3,400 | 4 | 3.5 | 3033 | 0.1 mi |
4304 Rock Springs Dr, Plano, TX 75024 | $3,100 | 4 | 3.5 | 2969 | 0.5 mi |
4300 Vanderpool Dr, Plano, TX 75024 | $3,200 | 4 | 3.5 | 2994 | 0.7 mi |
3309 Wolfe Ct, Plano, TX 75025 | $6,000 | 4 | 4 | 3470 | 0.8 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