Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.37% first-year return on $177k initial cash invested.
-16.37%
Cash On Cash
2.64%
Cap Rate
0.46
DSCR
$4,120
Rent
-$2,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,120
Total Expenses
$6,530
Mortgage P&I
98%
$4,056
Property Taxes
27%
$1,097
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1413 Chesterton Dr, Richardson, TX 75080 | $5,000 | 4 | 3 | 2568 | 0.2 mi |
7328 Authon Dr, Dallas, TX 75248 | $3,500 | 4 | 3 | 2448 | 0.9 mi |
7754 Querida Ln, Dallas, TX 75248 | $6,950 | 4 | 3 | 2807 | 0.6 mi |
7216 Canongate Dr, Dallas, TX 75248 | $3,500 | 4 | 3 | 2822 | 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