Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.96% first-year return on $81,879 initial cash invested.
-14.96%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$2,510
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$3,531
Mortgage P&I
75%
$1,881
Property Taxes
31%
$781
Home Insurance
5%
$136
HOA
3%
$79
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9602 Paloma Creek Dr, Tomball, TX 77375 | $2,400 | 4 | 2 | 2113 | 0.4 mi |
9718 Ancient Elm Ln, Tomball, TX 77375 | $2,170 | 4 | 2 | 2073 | 0.5 mi |
8226 Point Pendleton Dr, Tomball, TX 77375 | $2,200 | 4 | 2 | 2184 | 1.2 mi |
23307 W Pine Ivy Ln, Tomball, TX 77375 | $2,100 | 4 | 2 | 1966 | 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