Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.2% first-year return on $65,100 initial cash invested.
-16.2%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$2,210
Rent
-$879
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$3,089
Mortgage P&I
71%
$1,572
Property Taxes
35%
$764
Home Insurance
5%
$108
HOA
3%
$71
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9515 Meghan Heights Dr, Baytown, TX 77521 | $2,350 | 4 | 2 | 1982 | 0.1 mi |
9314 Speckled Trout Dr, Baytown, TX 77521 | $2,150 | 4 | 2 | 1960 | 0.3 mi |
4302 Penstemon Slate Dr, Baytown, TX 77521 | $2,100 | 4 | 2 | 1953 | 0.3 mi |
9918 Highland Harvest Dr, Baytown, TX 77521 | $2,190 | 4 | 2 | 1927 | 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