Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.47% first-year return on $97,650 initial cash invested.
-23.47%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$2,120
Rent
-$1,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,650
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$4,030
Mortgage P&I
109%
$2,303
Property Taxes
33%
$699
Home Insurance
8%
$163
HOA
15%
$314
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
514 Faith Dr, Liberty Hill, TX 78642 | $2,100 | 3 | 2 | 1639 | 0 mi |
229 Rosebush Dr NE, Liberty Hill, TX 78642 | $1,895 | 3 | 2 | 1640 | 0.7 mi |
200 Dycus Bnd, Liberty Hill, TX 78642 | $2,250 | 3 | 2 | 1604 | 0.7 mi |
436 Bristlecone Bnd, Liberty Hill, TX 78642 | $1,999 | 3 | 2 | 1600 | 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