Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.35% first-year return on $90,090 initial cash invested.
-12.35%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$2,710
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,090
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,710
Total Expenses
$3,637
Mortgage P&I
80%
$2,157
Property Taxes
21%
$565
Home Insurance
6%
$150
HOA
2%
$59
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17415 Memorial Blossom Dr, Spring, TX 77379 | $2,900 | 4 | 3 | 2997 | 0.5 mi |
7810 Oak Moss Dr, Spring, TX 77379 | $3,350 | 4 | 3 | 3062 | 1.3 mi |
18102 Mahogany Forest Dr, Spring, TX 77379 | $2,785 | 4 | 2.5 | 2794 | 0.1 mi |
19514 Juniper Breeze Ln, Spring, TX 77379 | $2,850 | 4 | 3 | 2740 | 1.5 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