Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.42% first-year return on $68,250 initial cash invested.
-8.42%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$2,330
Rent
-$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,330
Total Expenses
$2,809
Mortgage P&I
70%
$1,634
Property Taxes
18%
$424
Home Insurance
5%
$114
HOA
1%
$32
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
530 Lockland Ln, League City, TX 77573 | $2,150 | 3 | 2 | 1910 | 0.4 mi |
5903 High Meadow St, League City, TX 77573 | $2,050 | 3 | 2 | 1819 | 0.5 mi |
2633 Brown Pelican Ln, League City, TX 77573 | $2,350 | 3 | 2 | 1857 | 1 mi |
179 Greenridge Cir, League City, TX 77573 | $2,450 | 3 | 2 | 1822 | 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