Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.71% first-year return on $50,291 initial cash invested.
-9.71%
Cash On Cash
4.46%
Cap Rate
0.73
DSCR
$1,660
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,291
Downpayment
20%
$47,896
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$2,067
Mortgage P&I
73%
$1,214
Property Taxes
20%
$337
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2201 Pin Oak Rd, Edinburg, TX 78539 | $1,800 | 3 | 2 | 1500 | 0.4 mi |
3216 Ginger Ave, Edinburg, TX 78539 | $1,500 | 3 | 2 | 1575 | 0.6 mi |
708 S Excalibur St, Edinburg, TX 78539 | $1,850 | 3 | 2 | 1566 | 0.7 mi |
3317 Midlands Cir, Edinburg, TX 78539 | $1,750 | 3 | 2 | 1588 | 0.8 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