Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.95% first-year return on $70,434 initial cash invested.
-16.95%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$1,930
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,434
Downpayment
20%
$67,080
Closing costs
1%
$3,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,925
Mortgage P&I
88%
$1,701
Property Taxes
31%
$601
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2007 Wood Pl, Longview, TX 75601 | $2,595 | 3 | 2 | 2600 | 1.8 mi |
2802 Tryon Rd, Longview, TX 75605 | $1,995 | 3 | 2 | 2500 | 2.3 mi |
408 Sheffield Dr, Longview, TX 75605 | $2,000 | 3 | 2 | 2100 | 0.1 mi |
2021 Oak Forest Country Club Dr, Longview, TX 75605 | $2,400 | 3 | 2.5 | 2444 | 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