Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.16% first-year return on $41,853 initial cash invested.
-6.16%
Cash On Cash
5.18%
Cap Rate
0.87
DSCR
$1,660
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,853
Downpayment
20%
$39,860
Closing costs
1%
$1,993
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$1,875
Mortgage P&I
60%
$993
Property Taxes
23%
$388
Home Insurance
4%
$62
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 |
|---|---|---|---|---|---|
4397 Palma Blanca Dr, Brownsville, TX 78521 | $1,600 | 3 | 2 | 1485 | 1 mi |
2130 Alexandra Ct, Brownsville, TX 78521 | $1,600 | 3 | 2 | 1272 | 0.5 mi |
4651 Calle Ln, Mansion, Brownsville, TX 78521 | $1,500 | 3 | 2 | 1264 | 0.5 mi |
2349 E 28th St, Brownsville, TX 78521 | $1,600 | 3 | 2 | 1529 | 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