Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.39% first-year return on $28,350 initial cash invested.
22.39%
Cash On Cash
12.08%
Cap Rate
$2,370
Rent
$529
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,370
Total Expenses
$1,841
Mortgage P&I
30%
$712
Property Taxes
20%
$467
Home Insurance
2%
$47
PManagement
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1306 Valley St, Dallas, TX 75203 | $2,500 | 3 | 2.5 | 2156 | 0.1 mi |
1326 Claude St, Dallas, TX 75203 | $2,990 | 3 | 2.5 | 2037 | 0.2 mi |
1614 Edgemont Ave, Dallas, TX 75216 | $1,975 | 3 | 2 | 1909 | 0.9 mi |
532 E 6th St, Dallas, TX 75203 | $1,950 | 3 | 1.5 | 1685 | 1 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