Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.64% first-year return on $78,855 initial cash invested.
-11.64%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$2,210
Rent
-$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,855
Downpayment
20%
$75,100
Closing costs
1%
$3,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,975
Mortgage P&I
86%
$1,895
Property Taxes
17%
$370
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3921 Caroline Ln, San Angelo, TX 76904 | $2,100 | 3 | 2 | 1892 | 0.2 mi |
4042 Caroline Ln, San Angelo, TX 76904 | $2,500 | 3 | 2 | 1950 | 0.1 mi |
3925 Blair Ln, San Angelo, TX 76904 | $2,195 | 3 | 2 | 1958 | 0.2 mi |
3906 Ruth Ln, San Angelo, TX 76904 | $2,595 | 3 | 2 | 1950 | 0.2 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