Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.11% first-year return on $73,500 initial cash invested.
-6.11%
Cash On Cash
5.24%
Cap Rate
0.87
DSCR
$2,730
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,730
Total Expenses
$3,104
Mortgage P&I
65%
$1,766
Property Taxes
18%
$487
Home Insurance
4%
$122
HOA
1%
$20
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2117 Kilgore Ave, Mcallen, TX 78504 | $1,990 | 4 | 3.5 | 2095 | 0.5 mi |
2821 Grayson Ave, Mcallen, TX 78504 | $2,550 | 4 | 3.5 | 2147 | 0.4 mi |
8709 N 21st St, Mcallen, TX 78504 | $2,000 | 4 | 3.5 | 2253 | 0.5 mi |
1824 Harvard Ave, Mcallen, TX 78504 | $2,850 | 4 | 3.5 | 2276 | 0.7 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