Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.02% first-year return on $77,847 initial cash invested.
-4.02%
Cash On Cash
5.82%
Cap Rate
0.93
DSCR
$2,730
Rent
-$261
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,847
Downpayment
20%
$74,140
Closing costs
1%
$3,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,730
Total Expenses
$2,991
Mortgage P&I
70%
$1,922
Property Taxes
13%
$344
Home Insurance
0%
$1
HOA
1%
$15
PManagement
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9828 Rugged Oaks Dr, Houston, TX 77080 | $2,550 | 3 | 2.5 | 1859 | 0 mi |
9828 Heritage Run Ln, Houston, TX 77080 | $2,400 | 3 | 2.5 | 1860 | 0.1 mi |
9812 Magnolia Village Ln, Houston, TX 77080 | $2,650 | 3 | 2.5 | 1804 | 0.2 mi |
4834 Hollow Hook Rd, Houston, TX 77041 | $1,950 | 3 | 2.5 | 1844 | 0.8 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