Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.09% first-year return on $77,679 initial cash invested.
-17.09%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$1,970
Rent
-$1,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$3,076
Mortgage P&I
95%
$1,863
Property Taxes
29%
$572
Home Insurance
7%
$130
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2021 Oak Forest Country Club Dr, Longview, TX 75605 | $2,400 | 3 | 2.5 | 2444 | 1.1 mi |
5 Amy Scott Ct, Longview, TX 75605 | $2,300 | 3 | 2 | 2346 | 0.4 mi |
3024R Marlboro St, Longview, TX 75605 | $2,000 | 3 | 2 | 2257 | 0.1 mi |
3024 Marlboro St, Longview, TX 75605 | $2,000 | 3 | 2 | 2257 | 0.1 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