Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.8% first-year return on $99,645 initial cash invested.
-17.8%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$2,230
Rent
-$1,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,645
Downpayment
20%
$94,900
Closing costs
1%
$4,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$3,708
Mortgage P&I
108%
$2,406
Property Taxes
25%
$555
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10608 Red Cedar Dr, Frisco, TX 75035 | $2,300 | 3 | 2 | 1514 | 0.2 mi |
8108 Bells St, Frisco, TX 75035 | $2,299 | 3 | 2 | 1486 | 0.1 mi |
10708 Trestles Rd, Frisco, TX 75035 | $2,145 | 3 | 2 | 1486 | 0.1 mi |
11314 Ocean Rd, Frisco, TX 75035 | $2,500 | 3 | 2 | 1519 | 0.4 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