Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.61% first-year return on $76,650 initial cash invested.
-15.61%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$2,330
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,330
Total Expenses
$3,327
Mortgage P&I
77%
$1,785
Property Taxes
33%
$780
Home Insurance
5%
$128
HOA
1%
$29
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
20818 Falcon Hill St, # A1, Humble, TX 77338 | $2,580 | 4 | 2.5 | 3032 | 0.1 mi |
6614 Halcyon Days Dr, Humble, TX 77338 | $2,350 | 4 | 2.5 | 3110 | 0.3 mi |
20710 Falcon Hill St, Humble, TX 77338 | $2,250 | 4 | 2.5 | 2997 | 0.2 mi |
6707 Level Pond Ln, Humble, TX 77338 | $2,590 | 4 | 2.5 | 2927 | 0.3 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