Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 153.33% first-year return on $6,300 initial cash invested.
153.33%
Cash On Cash
41.12%
Cap Rate
6.99
DSCR
$1,520
Rent
$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$30,000
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$6,300
Downpayment
20%
$6,000
Closing costs
1%
$300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$715
Mortgage P&I
10%
$147
Property Taxes
11%
$163
Home Insurance
1%
$10
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2025 Hollow Creek Dr, Dallas, TX 75253 | $1,550 | 2 | 1.5 | 1064 | 1.4 mi |
11117 Erich Dr, Balch Springs, TX 75180 | $1,400 | 2 | 2 | 999 | 2.9 mi |
4425 Central Ln, Balch Springs, TX 75180 | $1,500 | 3 | 1 | 1.4 mi | |
14114 Horseshoe Trl, Balch Springs, TX 75180 | $1,495 | 3 | 1 | 892 | 1.5 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