Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.69% first-year return on $23,730 initial cash invested.
12.69%
Cash On Cash
9.48%
Cap Rate
1.58
DSCR
$1,520
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,730
Downpayment
20%
$22,600
Closing costs
1%
$1,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,269
Mortgage P&I
37%
$566
Property Taxes
18%
$268
Home Insurance
3%
$40
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9334 Homeplace Dr, Dallas, TX 75217 | $1,650 | 2 | 1 | 1320 | 1.4 mi |
10818 Sunnydale Dr, Dallas, TX 75217 | $1,495 | 2 | 1 | 1146 | 1.6 mi |
8529 Oak Haven Ln, Dallas, TX 75217 | $1,450 | 2 | 1 | 1002 | 2.4 mi |
10107 Muskogee Dr, Dallas, TX 75217 | $1,595 | 2 | 2 | 1384 | 1.8 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