Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.89% first-year return on $63,777 initial cash invested.
-13.89%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$2,260
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,777
Downpayment
20%
$60,740
Closing costs
1%
$3,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$2,998
Mortgage P&I
68%
$1,532
Property Taxes
31%
$706
Home Insurance
5%
$105
HOA
3%
$67
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6808 Hart Oak Ct, Conroe, TX 77304 | $2,500 | 4 | 3 | 2255 | 0.8 mi |
2002 Bluff Oak Ct, Conroe, TX 77304 | $2,500 | 4 | 3 | 2267 | 1.1 mi |
2963 August Mist Ct, Conroe, TX 77304 | $2,095 | 4 | 3.5 | 2254 | 0.2 mi |
4319 Rosemary Ln, Conroe, TX 77304 | $2,300 | 4 | 2.5 | 2238 | 0 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