Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.53% first-year return on $44,499 initial cash invested.
-3.53%
Cash On Cash
5.48%
Cap Rate
0.96
DSCR
$1,840
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,499
Downpayment
20%
$42,380
Closing costs
1%
$2,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$1,971
Mortgage P&I
55%
$1,006
Property Taxes
22%
$413
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5825 Southurst St, Houston, TX 77033 | $1,650 | 4 | 2 | 1464 | 0.2 mi |
6515 Beekman Rd, Houston, TX 77021 | $1,795 | 4 | 2 | 1480 | 0.3 mi |
6527 Beekman Rd, Houston, TX 77021 | $2,150 | 4 | 2 | 1482 | 0.3 mi |
6838 Crestridge St, Houston, TX 77033 | $1,470 | 4 | 2 | 1478 | 0.4 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