Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.9% first-year return on $165k initial cash invested.
-22.9%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,760
Rent
-$3,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,760
Total Expenses
$5,906
Mortgage P&I
140%
$3,862
Property Taxes
38%
$1,051
Home Insurance
10%
$275
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2912 Goldberg Dr, Bryan, TX 77808 | $2,900 | 4 | 3 | 2283 | 0.2 mi |
3204 Ashville Path, Bryan, TX 77808 | $3,000 | 4 | 3.5 | 2672 | 0.9 mi |
3545 Chantilly Path, Bryan, TX 77808 | $3,040 | 4 | 3 | 2410 | 1.3 mi |
2901 Bombay Ct, Bryan, TX 77808 | $3,025 | 4 | 3 | 2216 | 0.5 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