Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.55% first-year return on $69,300 initial cash invested.
-6.55%
Cash On Cash
5.13%
Cap Rate
0.85
DSCR
$2,490
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$2,868
Mortgage P&I
67%
$1,665
Property Taxes
18%
$441
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5827 Nicholas Cir, Amarillo, TX 79109 | $3,495 | 4 | 2 | 2992 | 0 mi |
7209 Dukes Pl, Amarillo, TX 79109 | $2,275 | 4 | 2 | 2283 | 0.5 mi |
6829 Glenoak Ln, Amarillo, TX 79109 | $2,650 | 4 | 2 | 2493 | 1 mi |
7007 Covenant Ln, Amarillo, TX 79109 | $2,050 | 4 | 2 | 1869 | 1 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