Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.16% first-year return on $31,500 initial cash invested.
3.16%
Cash On Cash
7.56%
Cap Rate
1.22
DSCR
$1,740
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$1,657
Mortgage P&I
45%
$775
Property Taxes
22%
$378
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
224 Woodgrove St, Mesquite, TX 75181 | $1,665 | 3 | 2 | 1154 | 0 mi |
14605 Otoe Dr, Balch Springs, TX 75180 | $1,779 | 3 | 2 | 1144 | 1.3 mi |
4605 Navajo Trl, Balch Springs, TX 75180 | $1,795 | 3 | 2 | 1152 | 1.8 mi |
14311 Skyfrost Dr, Trlr 116, Dallas, TX 75253 | $1,800 | 3 | 2 | 1216 | 1.2 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