Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.41% first-year return on $29,190 initial cash invested.
9.41%
Cash On Cash
8.85%
Cap Rate
1.46
DSCR
$1,840
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$1,611
Mortgage P&I
38%
$704
Property Taxes
21%
$380
Home Insurance
3%
$49
PManagement
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
310 Ave J, Dallas, TX 75203 | $1,850 | 3 | 1 | 1133 | 1.5 mi |
336 Bonnie View Rd, Dallas, TX 75203 | $2,000 | 3 | 1 | 1110 | 1.2 mi |
1903 Somerset Ave, Dallas, TX 75203 | $1,695 | 3 | 1 | 1238 | 0.6 mi |
1423 Carson St, Dallas, TX 75216 | $1,600 | 3 | 1 | 1005 | 0 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