Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.4% first-year return on $68,250 initial cash invested.
-12.4%
Cash On Cash
3.62%
Cap Rate
0.62
DSCR
$1,940
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$2,645
Mortgage P&I
82%
$1,589
Property Taxes
20%
$382
Home Insurance
6%
$114
HOA
3%
$56
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10128 Kelly Acres Ln, Fort Worth, TX 76036 | $1,995 | 3 | 2 | 1474 | 0.5 mi |
4205 Summersweet Dr, Fort Worth, TX 76036 | $1,950 | 3 | 2 | 1407 | 0.5 mi |
4144 Twinleaf Dr, Fort Worth, TX 76036 | $1,975 | 3 | 2 | 1398 | 0.4 mi |
10209 Hackberry Spring Way, Crowley, TX 76036 | $1,795 | 3 | 2 | 1474 | 0.7 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