Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.28% first-year return on $92,274 initial cash invested.
-17.28%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$2,610
Rent
-$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,274
Downpayment
20%
$87,880
Closing costs
1%
$4,394
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,610
Total Expenses
$3,939
Mortgage P&I
85%
$2,217
Property Taxes
30%
$781
Home Insurance
6%
$156
HOA
4%
$107
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6815 Clemson Ln, Sugar Land, TX 77479 | $2,950 | 4 | 3 | 2751 | 0.5 mi |
4410 Innsbrook Pl, Sugar Land, TX 77479 | $2,500 | 4 | 3 | 2606 | 1.9 mi |
13315 Peach Orchard Ln, Richmond, TX 77407 | $2,800 | 4 | 3 | 2515 | 1.7 mi |
5523 Santa Chase Ln, Sugar Land, TX 77479 | $2,500 | 4 | 3 | 2422 | 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