Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.72% first-year return on $18,585 initial cash invested.
6.72%
Cash On Cash
8.46%
Cap Rate
1.34
DSCR
$1,060
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$88,500
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,585
Downpayment
20%
$17,700
Closing costs
1%
$885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,060
Total Expenses
$956
Mortgage P&I
44%
$467
Property Taxes
17%
$182
Home Insurance
3%
$31
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2003 Gorman St, # 1, Dallas, TX 75223 | $895 | 1 | 1 | 540 | 0.2 mi |
2010 Gorman St, Dallas, TX 75223 | $1,000 | 1 | 1 | 540 | 0.2 mi |
4000 Roberts Ave, Dallas, TX 75215 | $900 | 1 | 1 | 1.1 mi | |
2223J B Jackson Junior Blvd, Unit A4, Dallas, TX 75210 | $1,250 | 2 | 1 | 700 | 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