Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.53% first-year return on $24,675 initial cash invested.
16.53%
Cash On Cash
10.69%
Cap Rate
$1,750
Rent
$340
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,675
Downpayment
20%
$23,500
Closing costs
1%
$1,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,410
Mortgage P&I
35%
$619
Property Taxes
17%
$294
Home Insurance
2%
$41
PManagement
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2844 Toluca Ave, Dallas, TX 75224 | $1,500 | 2 | 1 | 774 | 0 mi |
3123 Grayson Dr, Dallas, TX 75224 | $1,800 | 2 | 1 | 848 | 0.9 mi |
1918 Mountain Lake Rd, Dallas, TX 75224 | $2,500 | 2 | 1 | 800 | 1.7 mi |
1823 Mcadams Ave, Dallas, TX 75224 | $1,650 | 2 | 1 | 781 | 1.5 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