Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.82% first-year return on $60,543 initial cash invested.
-15.82%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$2,080
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,543
Downpayment
20%
$57,660
Closing costs
1%
$2,883
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,878
Mortgage P&I
70%
$1,450
Property Taxes
28%
$584
Home Insurance
5%
$103
HOA
10%
$200
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3101 Duck Creek Pkwy, Garland, TX 75044 | $1,750 | 2 | 1.5 | 1353 | 1.1 mi |
3335 Briaroaks Dr, Garland, TX 75044 | $1,900 | 2 | 2.5 | 1505 | 0.5 mi |
3420 Briaroaks Dr, Garland, TX 75044 | $2,200 | 2 | 1.5 | 1064 | 0.6 mi |
2020 Hearthside Ln, Garland, TX 75044 | $2,100 | 3 | 2 | 1353 | 0.3 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