Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.5% first-year return on $63,000 initial cash invested.
-9.5%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$2,230
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$2,729
Mortgage P&I
68%
$1,516
Property Taxes
24%
$527
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
423 Barton Dr, Mesquite, TX 75149 | $2,170 | 3 | 2 | 1751 | 0.1 mi |
1513 Colborne Dr, Mesquite, TX 75149 | $2,079 | 3 | 2 | 1805 | 0.2 mi |
916 Tulip Trl, Mesquite, TX 75149 | $1,795 | 3 | 2 | 1828 | 0.2 mi |
1136 Aragon Trl, Mesquite, TX 75149 | $2,200 | 3 | 2 | 1748 | 0.4 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