Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.75% first-year return on $13,650 initial cash invested.
-4.75%
Cash On Cash
6.13%
Cap Rate
0.99
DSCR
$1,010
Rent
-$54
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,010
Total Expenses
$1,064
Mortgage P&I
33%
$336
Property Taxes
11%
$116
Home Insurance
2%
$23
HOA
32%
$327
PManagement
10%
$101
CapEx
5%
$50
Vacancy
6%
$61
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1516 Bay Area Blvd, Apt G4, Houston, TX 77058 | $900 | 1 | 1 | 684 | 0 mi |
1516 Bay Area Blvd, Apt H7, Houston, TX 77058 | $800 | 1 | 1 | 684 | 0 mi |
1516 Bay Area Blvd, Apt B9, Houston, TX 77058 | $900 | 1 | 1 | 684 | 0 mi |
1516 Bay Area Blvd, Apt G1, Houston, TX 77058 | $799 | 1 | 1 | 684 | 0 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