Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.35% first-year return on $20,580 initial cash invested.
27.35%
Cash On Cash
12.66%
Cap Rate
2.11
DSCR
$1,500
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$98,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,580
Downpayment
20%
$19,600
Closing costs
1%
$980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,031
Mortgage P&I
33%
$490
Property Taxes
8%
$117
Home Insurance
2%
$34
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2211 Hooper St, Dallas, TX 75215 | $1,480 | 3 | 1 | 550 | 0.6 mi |
3710 Sidney St, Dallas, TX 75210 | $1,620 | 3 | 1 | 796 | 1.6 mi |
2503 Scott St, Dallas, TX 75215 | $1,495 | 3 | 1 | 896 | 0.8 mi |
3912 Atlanta St, Dallas, TX 75215 | $1,349 | 3 | 1 | 924 | 0.6 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