Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.8% first-year return on $42,000 initial cash invested.
0.8%
Cash On Cash
6.78%
Cap Rate
1.12
DSCR
$1,780
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$1,752
Mortgage P&I
57%
$1,013
Property Taxes
12%
$206
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4650 Corkwood Ln, Beaumont, TX 77706 | $1,800 | 3 | 2 | 1323 | 0.1 mi |
92 Sparrow Way, Beaumont, TX 77707 | $1,700 | 3 | 2 | 1305 | 1.2 mi |
3720 Bryan Dr, Beaumont, TX 77707 | $1,900 | 3 | 2 | 1290 | 1.4 mi |
1620 W Lucas Dr, Beaumont, TX 77706 | $1,500 | 3 | 2 | 1432 | 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