Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.6% first-year return on $137k initial cash invested.
-24.6%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$2,520
Rent
-$2,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,520
Total Expenses
$5,318
Mortgage P&I
131%
$3,306
Property Taxes
41%
$1,029
Home Insurance
9%
$228
HOA
4%
$100
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
411 Capote Peak Dr, Georgetown, TX 78633 | $2,400 | 3 | 3 | 2435 | 0.9 mi |
203 Pristine Ln, Georgetown, TX 78633 | $3,500 | 3 | 2.5 | 2635 | 0.3 mi |
103 Briar Patch Cv, Georgetown, TX 78633 | $3,250 | 3 | 2.5 | 2452 | 1 mi |
202 Whippoorwill Cv, Georgetown, TX 78633 | $2,500 | 3 | 2 | 2498 | 0.9 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