Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.96% first-year return on $47,250 initial cash invested.
-6.96%
Cash On Cash
4.51%
Cap Rate
0.82
DSCR
$1,770
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
5.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$2,044
Mortgage P&I
58%
$1,032
Property Taxes
25%
$448
Home Insurance
4%
$79
HOA
1%
$26
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5135 Elk Crk, San Antonio, TX 78251 | $1,575 | 3 | 2 | 1520 | 0.2 mi |
9710 Criswell Crk, San Antonio, TX 78251 | $1,795 | 3 | 2 | 1520 | 0.2 mi |
9658 Nueces Cyn, San Antonio, TX 78251 | $1,650 | 3 | 2 | 1534 | 0.2 mi |
9703 Alexa Pl, San Antonio, TX 78251 | $1,695 | 3 | 2 | 1520 | 0.3 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