ilmscore | Prediction Details
"After filling out the calculator, we're going to find the annual cash flow after paying for the bills, the mortgage, and keeping maintenance reserves. It ends up paying $1,459 for the year and gives you a 5.1% cash on cash return. So this might sound a little bit low, but that's just a cash flow. After factoring the appreciation and the debt payown, your total return is 22.58%. So it actually looks like this deal has some potential."
By Sean Pan | October 7, 2025 | Pending
From video
🤔 Is This $130K Texas Property Worth It 00:00:36 - 00:00:55
Interpreted Prediction
A specific rental property in Brownsville, Texas, listed for $130,000, is predicted to generate an annual cash flow of $1,459 (5.1% cash-on-cash return) and a total return of 22.58% in the first year, based on the provided assumptions (6.8% interest, 20% down, 2.3% property taxes, 5% vacancy, 10% maintenance, 10% property management).

Prediction Details

Topic
Real Estate Investment

Comments

Be the first to share your thoughts.

Like this prediction?

Join to make your opinion count.