Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.43% first-year return on $173k initial cash invested.
-19.43%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$3,650
Rent
-$2,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,650
Total Expenses
$6,455
Mortgage P&I
109%
$3,968
Property Taxes
31%
$1,137
Home Insurance
8%
$289
HOA
3%
$113
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
628 Four Stones Blvd, Lewisville, TX 75056 | $3,100 | 3 | 3 | 3019 | 0.5 mi |
2721 Hundred Knights Dr, Lewisville, TX 75056 | $3,500 | 3 | 3.5 | 3314 | 0.9 mi |
2286 Magic Mantle Dr, Lewisville, TX 75056 | $3,250 | 3 | 2.5 | 2622 | 0.2 mi |
2517 Windsor Castle Way, Lewisville, TX 75056 | $4,200 | 3 | 2.5 | 2622 | 0.4 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