Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.2% first-year return on $64,995 initial cash invested.
-13.2%
Cash On Cash
3.47%
Cap Rate
0.6
DSCR
$2,320
Rent
-$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,995
Downpayment
20%
$61,900
Closing costs
1%
$3,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$3,035
Mortgage P&I
64%
$1,493
Property Taxes
33%
$756
Home Insurance
5%
$108
HOA
3%
$75
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7723 Golden Rubia Ln, Rosharon, TX 77583 | $2,550 | 4 | 2 | 2061 | 0.3 mi |
7715 Smooth Valley Ct, Rosharon, TX 77583 | $2,750 | 4 | 2 | 2061 | 0.5 mi |
910 Dairy Prairie Dr, Rosharon, TX 77583 | $2,300 | 4 | 2 | 2035 | 0.2 mi |
8011 House Bank Ln, Rosharon, TX 77583 | $2,350 | 4 | 2 | 2076 | 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