Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.43% first-year return on $16,800 initial cash invested.
28.43%
Cash On Cash
13.54%
Cap Rate
$1,540
Rent
$398
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,142
Mortgage P&I
28%
$428
Property Taxes
19%
$286
Home Insurance
2%
$28
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1219 E Woodin Blvd, Dallas, TX 75216 | $1,375 | 2 | 1 | 984 | 0.4 mi |
2410 Marfa Ave, Dallas, TX 75216 | $1,500 | 2 | 1 | 963 | 1.1 mi |
1227 S Ewing Ave, Dallas, TX 75216 | $1,450 | 2 | 1 | 930 | 1.1 mi |
2503 E Overton Rd, Dallas, TX 75216 | $1,475 | 2 | 1 | 912 | 1 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