Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.49% first-year return on $83,076 initial cash invested.
-17.49%
Cash On Cash
2.46%
Cap Rate
0.43
DSCR
$2,310
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,076
Downpayment
20%
$79,120
Closing costs
1%
$3,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$3,521
Mortgage P&I
83%
$1,907
Property Taxes
35%
$805
Home Insurance
6%
$140
HOA
3%
$67
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
101 Spencer Lndg, La Porte, TX 77571 | $2,400 | 4 | 2.5 | 2248 | 0.2 mi |
11007 Collingswood Dr, La Porte, TX 77571 | $2,400 | 4 | 2.5 | 2400 | 0.8 mi |
10518 Eagle Fork Ct, La Porte, TX 77571 | $2,055 | 4 | 3 | 2749 | 1.1 mi |
527 Dr Martin Luther King Jr Dr, Unit D, La Porte, TX 77571 | $2,170 | 4 | 2.5 | 2124 | 1.5 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