Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 69.53% first-year return on $25,095 initial cash invested.
69.53%
Cash On Cash
22.08%
Cap Rate
3.76
DSCR
$3,190
Rent
$1,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,190
Total Expenses
$1,736
Mortgage P&I
18%
$585
Property Taxes
9%
$279
Home Insurance
1%
$42
PManagement
10%
$319
CapEx
5%
$160
Vacancy
6%
$191
Maintenance
5%
$160
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2502 Park Row Ave, Dallas, TX 75215 | $2,000 | 3 | 2 | 1800 | 0.5 mi |
2529 Pennsylvania Ave, Dallas, TX 75215 | $2,795 | 3 | 2.5 | 1883 | 0.8 mi |
2414 Park Row Ave, Dallas, TX 75215 | $2,100 | 3 | 2.5 | 1800 | 0.5 mi |
2721 Peabody Ave, Dallas, TX 75215 | $3,300 | 3 | 2.5 | 1647 | 0.7 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