Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.71% first-year return on $50,169 initial cash invested.
-3.71%
Cash On Cash
6.01%
Cap Rate
0.96
DSCR
$2,170
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,169
Downpayment
20%
$47,780
Closing costs
1%
$2,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,325
Mortgage P&I
57%
$1,243
Property Taxes
20%
$435
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4025 Sera Dr, Abilene, TX 79606 | $2,395 | 3 | 2 | 1339 | 0.1 mi |
4325 Beall Blvd, Abilene, TX 79606 | $2,200 | 3 | 2 | 1333 | 0.3 mi |
8026 Vita Ct, Abilene, TX 79606 | $2,295 | 3 | 2 | 1338 | 0.4 mi |
8009 Vita Ct, Abilene, TX 79606 | $2,395 | 3 | 2 | 1360 | 0.4 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