Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.58% first-year return on $58,590 initial cash invested.
-19.58%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$1,430
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$2,386
Mortgage P&I
99%
$1,415
Property Taxes
35%
$500
Home Insurance
7%
$98
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1702 Cortez St, Laredo, TX 78043 | $1,700 | 3 | 2 | 1628 | 0.5 mi |
1615 Musser St, Laredo, TX 78043 | $1,100 | 3 | 2 | 1575 | 0.9 mi |
1805 Washington St, Laredo, TX 78040 | $1,400 | 3 | 2 | 1540 | 1.6 mi |
2202 Okane St, Apt 12, Laredo, TX 78043 | $1,550 | 3 | 2 | 1448 | 1.3 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