Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.28% first-year return on $27,090 initial cash invested.
10.28%
Cash On Cash
8.96%
Cap Rate
1.49
DSCR
$1,720
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,488
Mortgage P&I
38%
$645
Property Taxes
20%
$351
Home Insurance
3%
$45
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1038 Morrell Ave, Dallas, TX 75203 | $1,650 | 2 | 1 | 1070 | 0.7 mi |
611 E Woodin Blvd, Dallas, TX 75216 | $2,200 | 2 | 1 | 1072 | 0.7 mi |
1227 S Ewing Ave, Dallas, TX 75216 | $1,450 | 2 | 1 | 930 | 0.5 mi |
914 S Bishop Ave, Dallas, TX 75208 | $2,300 | 2 | 1 | 972 | 1.5 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