Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.99% first-year return on $58,443 initial cash invested.
-7.99%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$2,310
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,443
Downpayment
20%
$55,660
Closing costs
1%
$2,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$2,699
Mortgage P&I
61%
$1,411
Property Taxes
26%
$590
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
723 Westover Dr, Richardson, TX 75080 | $2,300 | 3 | 2 | 1352 | 0.1 mi |
726 Pinehurst Dr, Richardson, TX 75080 | $2,400 | 3 | 2 | 1330 | 0 mi |
726 Silverstone Dr, Richardson, TX 75080 | $2,100 | 3 | 2 | 1330 | 0.1 mi |
703 Terryland Dr, Richardson, TX 75080 | $2,600 | 3 | 2 | 1336 | 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