Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.11% first-year return on $124k initial cash invested.
-23.11%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$2,320
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$4,702
Mortgage P&I
122%
$2,838
Property Taxes
45%
$1,055
Home Insurance
9%
$206
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5405 Jersey Dr, Laredo, TX 78046 | $2,500 | 4 | 3.5 | 2549 | 0.6 mi |
833 George Read Dr, Laredo, TX 78046 | $2,300 | 4 | 3.5 | 2488 | 0.4 mi |
5529 Shorthorn Dr, Laredo, TX 78046 | $2,000 | 4 | 3.5 | 2406 | 1 mi |
1408 Calaveras Ct, Laredo, TX 78046 | $1,800 | 4 | 3.5 | 2260 | 0.9 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