Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.66% first-year return on $151k initial cash invested.
-20.66%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$2,840
Rent
-$2,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,192
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,840
Total Expenses
$5,440
Mortgage P&I
129%
$3,658
Property Taxes
25%
$703
Home Insurance
12%
$341
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
727 Mission Trl, New Braunfels, TX 78130 | $3,750 | 3 | 3 | 2538 | 1 mi |
11 La Mesa Dr, New Braunfels, TX 78130 | $2,195 | 3 | 2.5 | 2275 | 0.7 mi |
920 Encino Dr, New Braunfels, TX 78130 | $2,495 | 3 | 2.5 | 2490 | 0.6 mi |
920 Encino Dr, Lot 3R, New Braunfels, TX 78130 | $2,495 | 3 | 2.5 | 2490 | 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