Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.91% first-year return on $21,000 initial cash invested.
14.91%
Cash On Cash
10.06%
Cap Rate
1.67
DSCR
$1,490
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,229
Mortgage P&I
34%
$503
Property Taxes
20%
$305
Home Insurance
2%
$35
PManagement
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3711 Octavia St, Dallas, TX 75215 | $1,450 | 2 | 1 | 0.2 mi | |
1627 Pine St, Dallas, TX 75215 | $1,725 | 2 | 2 | 1600 | 0.6 mi |
3716 Ruskin St, Dallas, TX 75215 | $1,250 | 2 | 1 | 0.2 mi | |
3130 Mcdermott Ave, Dallas, TX 75215 | $1,250 | 2 | 1 | 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