Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.41% first-year return on $357k initial cash invested.
-23.41%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$5,380
Rent
-$6,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,380
Total Expenses
$12,339
Mortgage P&I
163%
$8,749
Property Taxes
30%
$1,596
Home Insurance
11%
$595
HOA
0%
$0
Property Management
10%
$538
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
516 W 9th St, Houston, TX 77007 | $8,500 | 4 | 3 | 3055 | 0.2 mi |
706 Allston St, Unit B, Houston, TX 77007 | $3,700 | 4 | 3.5 | 2895 | 0.3 mi |
1104 W 9th St, Houston, TX 77007 | $4,800 | 4 | 3.5 | 2616 | 0.5 mi |
514 E 9th St, Houston, TX 77007 | $3,998 | 4 | 2.5 | 2950 | 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