Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.06% first-year return on $29,400 initial cash invested.
5.06%
Cash On Cash
7.73%
Cap Rate
1.29
DSCR
$1,570
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,446
Mortgage P&I
45%
$700
Property Taxes
18%
$290
Home Insurance
3%
$49
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2503 E Overton Rd, Dallas, TX 75216 | $1,475 | 2 | 1 | 912 | 0.2 mi |
2142 Volga Ave, Dallas, TX 75216 | $1,595 | 2 | 1 | 916 | 0.3 mi |
2410 Marfa Ave, Dallas, TX 75216 | $1,500 | 2 | 1 | 963 | 0.1 mi |
4545 Colwick Dr, Dallas, TX 75216 | $1,200 | 2 | 1 | 884 | 0.9 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