Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.11% first-year return on $126k initial cash invested.
-13.11%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$4,110
Rent
-$1,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,110
Total Expenses
$5,487
Mortgage P&I
73%
$2,981
Property Taxes
27%
$1,094
Home Insurance
5%
$210
HOA
3%
$132
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3419 Crosby Lndg, Missouri City, TX 77459 | $3,500 | 4 | 4.5 | 3439 | 1.5 mi |
2511 Tradewind Pass Dr, Missouri City, TX 77459 | $3,500 | 4 | 3.5 | 3412 | 0.2 mi |
8706 Bloomfield Turn, Missouri City, TX 77459 | $3,995 | 4 | 4 | 3160 | 0.8 mi |
9903 Regal Bend Dr, Missouri City, TX 77459 | $6,775 | 4 | 4.5 | 4171 | 0.9 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