Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 46.63% first-year return on $20,999 initial cash invested.
46.63%
Cash On Cash
17.17%
Cap Rate
2.84
DSCR
$2,240
Rent
$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,995
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,999
Downpayment
20%
$19,999
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$1,424
Mortgage P&I
22%
$503
Property Taxes
14%
$304
Home Insurance
2%
$35
PManagement
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3814 Waldron Ave, Dallas, TX 75215 | $1,850 | 4 | 2 | 1450 | 0.2 mi |
2316 Marburg St, Dallas, TX 75215 | $2,200 | 4 | 2 | 1480 | 0.5 mi |
3315 Reed Ln, Dallas, TX 75215 | $2,200 | 4 | 2 | 1450 | 1.1 mi |
2603 Pine St, Dallas, TX 75215 | $2,200 | 4 | 2 | 1534 | 0.5 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