Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.81% first-year return on $55,650 initial cash invested.
-23.81%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$1,840
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$2,944
Mortgage P&I
73%
$1,344
Property Taxes
56%
$1,029
Home Insurance
5%
$93
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 |
|---|---|---|---|---|---|
6008 N Pedaso Del Sol St, Edinburg, TX 78542 | $1,750 | 3 | 2 | 1414 | 0.1 mi |
5932 N Playa Del Sol St, Edinburg, TX 78542 | $1,900 | 3 | 2 | 1403 | 0.1 mi |
6510 N La Villita Dr, Edinburg, TX 78542 | $1,600 | 3 | 2 | 1491 | 1.6 mi |
7706 N Jasman Rd, Edinburg, TX 78542 | $1,400 | 3 | 2 | 1747 | 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