Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.91% first-year return on $89,208 initial cash invested.
-21.91%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$2,320
Rent
-$1,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,208
Downpayment
20%
$84,960
Closing costs
1%
$4,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$3,949
Mortgage P&I
93%
$2,154
Property Taxes
43%
$1,003
Home Insurance
6%
$147
HOA
2%
$42
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8426 Bay Orchard Dr, Baytown, TX 77521 | $2,489 | 4 | 3 | 2358 | 0.5 mi |
2203 Levant Ln, Baytown, TX 77523 | $2,399 | 4 | 3 | 2109 | 2.5 mi |
7639 Tramontana Ln, Baytown, TX 77523 | $2,300 | 4 | 3 | 2126 | 2.8 mi |
7915 Wood Hollow Dr, Baytown, TX 77521 | $2,300 | 4 | 2.5 | 2140 | 1.6 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