Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7% first-year return on $39,606 initial cash invested.
-7%
Cash On Cash
4.49%
Cap Rate
0.82
DSCR
$1,440
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
5.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,671
Mortgage P&I
60%
$865
Property Taxes
25%
$366
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5555 Kissing Oak St, San Antonio, TX 78247 | $1,450 | 2 | 1 | 1050 | 0.1 mi |
16619 Crested Butte St, San Antonio, TX 78247 | $1,300 | 2 | 1.5 | 1056 | 0.1 mi |
5506 Kissing Oak St, San Antonio, TX 78247 | $1,300 | 2 | 1.5 | 1048 | 0.2 mi |
5606 Spring, Watch Unit Copy, San Antonio, TX 78247 | $1,250 | 2 | 1 | 935 | 1.2 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