Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.28% first-year return on $52,752 initial cash invested.
-8.28%
Cash On Cash
4.95%
Cap Rate
0.8
DSCR
$2,030
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,752
Downpayment
20%
$50,240
Closing costs
1%
$2,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$2,394
Mortgage P&I
64%
$1,299
Property Taxes
24%
$478
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7002 Sun Wood Dr, Corpus Christi, TX 78413 | $1,800 | 3 | 2 | 1672 | 0.3 mi |
4809 Oak Knoll Cir, Corpus Christi, TX 78413 | $1,900 | 3 | 2 | 1624 | 0.6 mi |
4417 Squaw Pass Ct, Corpus Christi, TX 78413 | $2,350 | 3 | 2 | 1670 | 1.1 mi |
4402 Squaw Pass Ct, Corpus Christi, TX 78413 | $1,995 | 3 | 2 | 1668 | 1.1 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