Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.37% first-year return on $56,700 initial cash invested.
-3.37%
Cash On Cash
5.68%
Cap Rate
0.96
DSCR
$1,980
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,139
Mortgage P&I
68%
$1,337
Property Taxes
8%
$155
Home Insurance
5%
$94
HOA
2%
$38
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7637 Clearbrook Dr, Corpus Christi, TX 78413 | $2,200 | 3 | 2 | 1536 | 0.4 mi |
5805 Bella Di Giorno Dr, Corpus Christi, TX 78414 | $2,100 | 3 | 2 | 1559 | 0.8 mi |
3805 Julia Ln, Corpus Christi, TX 78414 | $1,800 | 3 | 2 | 1583 | 0.9 mi |
7942 Wolf Dr, Corpus Christi, TX 78414 | $1,650 | 3 | 2 | 1552 | 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