Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.39% first-year return on $115k initial cash invested.
-18.39%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$2,600
Rent
-$1,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,477
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$4,363
Mortgage P&I
106%
$2,764
Property Taxes
25%
$637
Home Insurance
7%
$175
HOA
4%
$111
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9717 Mulligan Dr, Mckinney, TX 75072 | $2,700 | 4 | 3 | 2523 | 0.9 mi |
109 Falcon Creek Dr, Mckinney, TX 75072 | $2,698 | 4 | 3 | 2381 | 0.5 mi |
516 Byron Nelson Dr, Mckinney, TX 75072 | $2,795 | 4 | 3 | 2445 | 0.8 mi |
9400 Jerico Dr, Mckinney, TX 75072 | $2,600 | 4 | 3 | 2351 | 0.5 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