Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.14% first-year return on $180k initial cash invested.
-24.14%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$2,350
Rent
-$3,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,591
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,350
Total Expenses
$5,980
Mortgage P&I
178%
$4,184
Property Taxes
37%
$869
Home Insurance
13%
$315
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
184 E Lincoln St, New Braunfels, TX 78130 | $2,900 | 3 | 2.5 | 2395 | 0.8 mi |
184 E Lincoln St, Lot 5, New Braunfels, TX 78130 | $3,200 | 3 | 2.5 | 2395 | 0.8 mi |
902 Academy Ave, Unit TH1, New Braunfels, TX 78130 | $2,333 | 3 | 2.5 | 1.1 mi | |
340 Meadow, New Braunfels, TX 78130 | $1,595 | 3 | 2.5 | 2242 | 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