Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.78% first-year return on $64,386 initial cash invested.
-11.78%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$2,150
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,386
Downpayment
20%
$61,320
Closing costs
1%
$3,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$2,782
Mortgage P&I
72%
$1,547
Property Taxes
25%
$537
Home Insurance
5%
$108
HOA
1%
$30
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3121 Twisted Vine Ln, Grand Prairie, TX 75052 | $2,095 | 3 | 2 | 1432 | 0.3 mi |
3037 Rustlewind Ln, Grand Prairie, TX 75052 | $2,105 | 3 | 2 | 1454 | 0.3 mi |
3086 Rustlewind Ln, Grand Prairie, TX 75052 | $2,049 | 3 | 2 | 1394 | 0.2 mi |
3253 Beavers Bend Trl, Grand Prairie, TX 75052 | $2,350 | 3 | 2 | 1470 | 0.2 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