Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.77% first-year return on $128k initial cash invested.
-9.77%
Cash On Cash
4.06%
Cap Rate
0.7
DSCR
$3,350
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,078
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,350
Total Expenses
$4,389
Mortgage P&I
87%
$2,929
Property Taxes
10%
$319
Home Insurance
7%
$219
HOA
1%
$50
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4209 Downton Abbey Ave, College Station, TX 77845 | $3,300 | 4 | 4 | 2686 | 0.5 mi |
2613 Cartington Ct, College Station, TX 77845 | $3,000 | 4 | 3.5 | 2956 | 0.4 mi |
4044 Houberry Loop, College Station, TX 77845 | $3,100 | 4 | 3.5 | 3072 | 0.7 mi |
4159 Shallow Creek Loop, College Station, TX 77845 | $2,800 | 4 | 3.5 | 2966 | 1 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