Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.04% first-year return on $89,250 initial cash invested.
-24.04%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$2,660
Rent
-$1,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,660
Total Expenses
$4,448
Mortgage P&I
80%
$2,137
Property Taxes
33%
$880
Home Insurance
6%
$149
HOA
22%
$590
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5115 Field Briar Ln, Sugar Land, TX 77479 | $2,900 | 4 | 3 | 2528 | 0.5 mi |
4015 Pearl Pass Ln, Sugar Land, TX 77479 | $2,600 | 4 | 3 | 2520 | 1.1 mi |
3202 Shadow View Ln, Sugar Land, TX 77459 | $2,895 | 4 | 3 | 2660 | 1.3 mi |
6803 Rhodes Ct, Missouri City, TX 77459 | $2,300 | 4 | 2.5 | 2481 | 0.1 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