Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.8% first-year return on $71,379 initial cash invested.
-9.8%
Cash On Cash
4.3%
Cap Rate
0.73
DSCR
$2,580
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$3,163
Mortgage P&I
65%
$1,673
Property Taxes
26%
$672
Home Insurance
5%
$119
HOA
1%
$28
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4242 Heathfield Dr, Pasadena, TX 77505 | $2,345 | 4 | 2.5 | 2473 | 0.2 mi |
6726 Trimstone Dr, Pasadena, TX 77505 | $2,200 | 4 | 2.5 | 2538 | 0.4 mi |
4211 Royal Manor Dr, Pasadena, TX 77505 | $2,600 | 4 | 2.5 | 2536 | 0.7 mi |
6507 Stone Briar Dr, Pasadena, TX 77505 | $2,800 | 4 | 2.5 | 2611 | 0.6 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