Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.95% first-year return on $105k initial cash invested.
-19.95%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$2,380
Rent
-$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,380
Total Expenses
$4,126
Mortgage P&I
105%
$2,502
Property Taxes
35%
$830
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1317 Carver Ln, Irving, TX 75061 | $3,500 | 4 | 4 | 2782 | 0.4 mi |
1412 Carver Ln, Irving, TX 75061 | $2,600 | 4 | 2.5 | 2296 | 0.4 mi |
1537 High Crest Ct, Irving, TX 75061 | $2,500 | 3 | 2.5 | 2035 | 0.2 mi |
1605 High Crest Ct, Irving, TX 75061 | $2,350 | 3 | 2.5 | 1789 | 0.2 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