Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.59% first-year return on $113k initial cash invested.
-22.59%
Cash On Cash
1.33%
Cap Rate
0.23
DSCR
$2,620
Rent
-$2,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,620
Total Expenses
$4,749
Mortgage P&I
99%
$2,595
Property Taxes
45%
$1,181
Home Insurance
7%
$188
HOA
4%
$104
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9101 Waters Ln, Rowlett, TX 75089 | $3,295 | 3 | 3 | 2628 | 1.3 mi |
8813 Habersham Dr, Rowlett, TX 75089 | $3,350 | 3 | 2.5 | 2610 | 0.1 mi |
6809 Fawn Valley Pl, Rowlett, TX 75089 | $2,290 | 3 | 3 | 2437 | 1.5 mi |
5210 Matagorda Bay Ct, Rowlett, TX 75089 | $2,650 | 3 | 3 | 2361 | 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