Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.12% first-year return on $184k initial cash invested.
-15.12%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$4,110
Rent
-$2,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,110
Total Expenses
$6,422
Mortgage P&I
103%
$4,214
Property Taxes
17%
$682
Home Insurance
7%
$306
HOA
4%
$150
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1132 Piedmont Ln, Richardson, TX 75080 | $4,250 | 4 | 3 | 3182 | 0.1 mi |
17203 Texas Pistache Dr, Dallas, TX 75252 | $5,100 | 4 | 3 | 3103 | 0.2 mi |
8059 Copper Way, Dallas, TX 75252 | $5,000 | 4 | 3.5 | 3352 | 0.3 mi |
17623 Pinyon Ln, Dallas, TX 75252 | $4,800 | 4 | 3.5 | 3326 | 0.7 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