Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.86% first-year return on $109k initial cash invested.
-14.86%
Cash On Cash
3.05%
Cap Rate
0.53
DSCR
$3,310
Rent
-$1,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,310
Total Expenses
$4,662
Mortgage P&I
76%
$2,508
Property Taxes
32%
$1,052
Home Insurance
6%
$182
HOA
2%
$58
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2103 Ashland Glen Ct, Manvel, TX 77578 | $5,000 | 4 | 4.5 | 4208 | 2.1 mi |
4811 Sunset Park Ln, Rosharon, TX 77583 | $2,595 | 4 | 4 | 3132 | 1 mi |
13909 Stonewood Ct, Rosharon, TX 77583 | $2,795 | 4 | 3.5 | 3127 | 0.4 mi |
4802 Gingerwood Trace Ln, Rosharon, TX 77583 | $3,250 | 4 | 3 | 3596 | 0.7 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