Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.05% first-year return on $25,095 initial cash invested.
13.05%
Cash On Cash
9.56%
Cap Rate
1.59
DSCR
$1,590
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,095
Downpayment
20%
$23,900
Closing costs
1%
$1,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,317
Mortgage P&I
38%
$599
Property Taxes
16%
$262
Home Insurance
3%
$42
PManagement
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4519 Verdun Ave, Dallas, TX 75215 | $1,495 | 2 | 1 | 1260 | 1.2 mi |
3727 Spence St, Dallas, TX 75215 | $1,300 | 2 | 1 | 1164 | 0.2 mi |
3711 Octavia St, Dallas, TX 75215 | $1,450 | 2 | 1 | 0.2 mi | |
2901 Birmingham Ave, Dallas, TX 75215 | $2,295 | 2 | 2 | 1300 | 0.9 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