Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.1% first-year return on $117k initial cash invested.
-13.1%
Cash On Cash
3.38%
Cap Rate
0.59
DSCR
$3,650
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,591
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,650
Total Expenses
$4,932
Mortgage P&I
73%
$2,675
Property Taxes
29%
$1,061
Home Insurance
5%
$200
HOA
1%
$48
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2947 Nadar, Grand Prairie, TX 75054 | $3,379 | 4 | 4 | 3850 | 1 mi |
2964 Bahia, Grand Prairie, TX 75054 | $4,000 | 4 | 4 | 3598 | 1.1 mi |
4308 Old Grove Dr, Mansfield, TX 76063 | $3,600 | 4 | 3.5 | 3687 | 0.3 mi |
4701 Waterford Glen Dr, Mansfield, TX 76063 | $3,575 | 4 | 4.5 | 3794 | 0.9 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