Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.86% first-year return on $33,600 initial cash invested.
11.86%
Cash On Cash
9.37%
Cap Rate
1.5
DSCR
$1,720
Rent
$332
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,388
Mortgage P&I
48%
$831
Property Taxes
3%
$54
Home Insurance
3%
$56
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 |
|---|---|---|---|---|---|
3711 Octavia St, Dallas, TX 75215 | $1,450 | 2 | 1 | 0.6 mi | |
3716 Ruskin St, Dallas, TX 75215 | $1,250 | 2 | 1 | 0.9 mi | |
2901 Birmingham Ave, Dallas, TX 75215 | $2,295 | 2 | 2 | 1300 | 1 mi |
1527 Hickory St, Dallas, TX 75215 | $3,000 | 2 | 2.5 | 1418 | 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