Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.73% first-year return on $87,822 initial cash invested.
-8.73%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$2,560
Rent
-$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,822
Downpayment
20%
$83,640
Closing costs
1%
$4,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$3,199
Mortgage P&I
82%
$2,092
Property Taxes
8%
$206
Home Insurance
6%
$147
HOA
3%
$88
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4934 Finns Landing St, League City, TX 77573 | $2,900 | 4 | 3 | 2154 | 0.2 mi |
4920 Arbor Crest Ln, League City, TX 77573 | $3,000 | 4 | 2.5 | 2204 | 0.1 mi |
5026 Gulf Stream Ln, Bacliff, TX 77518 | $2,500 | 4 | 3 | 2350 | 2 mi |
203 Seacrest Blvd, League City, TX 77573 | $2,700 | 4 | 3 | 2368 | 1.8 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