Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.08% first-year return on $36,729 initial cash invested.
1.08%
Cash On Cash
6.85%
Cap Rate
1.14
DSCR
$1,850
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,817
Mortgage P&I
47%
$874
Property Taxes
22%
$402
Home Insurance
3%
$61
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2414 Wilma St, Dallas, TX 75241 | $1,650 | 3 | 2 | 1256 | 0.2 mi |
5839 Plum Dale Rd, Dallas, TX 75241 | $1,795 | 3 | 2 | 1176 | 0.3 mi |
3009 Flask Dr, Dallas, TX 75241 | $1,650 | 3 | 2 | 1214 | 0.8 mi |
2520 Fatima Ave, Dallas, TX 75241 | $1,950 | 3 | 2 | 1176 | 0.4 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