Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.67% first-year return on $60,690 initial cash invested.
-0.67%
Cash On Cash
6.39%
Cap Rate
1.06
DSCR
$2,360
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,360
Total Expenses
$2,394
Mortgage P&I
62%
$1,455
Property Taxes
9%
$224
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5205 San Antonio Ave, Midland, TX 79707 | $2,650 | 3 | 2 | 1486 | 0.1 mi |
5202 San Antonio Ave, Midland, TX 79707 | $2,100 | 3 | 2 | 1473 | 0.1 mi |
5116 Canadian Ave, Midland, TX 79707 | $2,450 | 3 | 2 | 1474 | 0.2 mi |
5100 San Antonio Ave, Midland, TX 79707 | $2,200 | 3 | 2 | 1444 | 0.2 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