Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.85% first-year return on $1218k initial cash invested.
-28.85%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$2,850
Rent
-$29,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $32,131 expenses = $29,281 out of pocket
Investment Breakdown
|
Purchase Price
$5800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1218k
Downpayment
20%
$1160k
Closing costs
1%
$58,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,850
Total Expenses
$32,131
Mortgage P&I
1010%
$28,772
Property Taxes
21%
$589
Home Insurance
71%
$2,030
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
343 Montana Trl, Murphy, TX 75094 | $2,600 | 4 | 3 | 2612 | 0.3 mi |
1503 Lynn Dr, Wylie, TX 75098 | $2,800 | 4 | 3 | 2644 | 0.8 mi |
432 Ponderosa Trl, Murphy, TX 75094 | $2,900 | 4 | 2.5 | 2556 | 0.5 mi |
609 Wyoming Dr, Murphy, TX 75094 | $2,750 | 4 | 2.5 | 2597 | 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