Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.21% first-year return on $66,150 initial cash invested.
-4.21%
Cash On Cash
5.58%
Cap Rate
0.92
DSCR
$2,180
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$2,412
Mortgage P&I
73%
$1,589
Property Taxes
4%
$88
Home Insurance
5%
$110
HOA
3%
$58
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7178 Lake Placid Dr, Corpus Christi, TX 78414 | $2,200 | 3 | 2 | 1600 | 0.1 mi |
3009 Quail Hollow Dr, Corpus Christi, TX 78414 | $2,100 | 3 | 2 | 1656 | 0.4 mi |
2813 Lake Tranquility Cir, Corpus Christi, TX 78414 | $2,350 | 3 | 2 | 1595 | 0.2 mi |
7005 Madiera Dr, Corpus Christi, TX 78414 | $2,895 | 3 | 2 | 1617 | 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