Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.34% first-year return on $60,585 initial cash invested.
-4.34%
Cash On Cash
5.31%
Cap Rate
0.92
DSCR
$2,120
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,585
Downpayment
20%
$57,700
Closing costs
1%
$2,885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$2,339
Mortgage P&I
66%
$1,390
Property Taxes
14%
$294
Home Insurance
5%
$104
HOA
0%
$0
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 |
|---|---|---|---|---|---|
4508 Kensington Rd, Bryan, TX 77802 | $2,150 | 3 | 2 | 1607 | 0 mi |
4506 Winchester Dr, Bryan, TX 77802 | $2,200 | 3 | 2 | 1600 | 0.2 mi |
4509 Pembrook Ln, Bryan, TX 77802 | $1,900 | 3 | 2 | 1538 | 0 mi |
4611 Brompton Ln, Bryan, TX 77802 | $1,795 | 3 | 2 | 1445 | 0.2 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