Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 177.54% first-year return on $6,090 initial cash invested.
177.54%
Cash On Cash
47.46%
Cap Rate
7.86
DSCR
$1,990
Rent
$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$29,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$6,090
Downpayment
20%
$5,800
Closing costs
1%
$290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$1,089
Mortgage P&I
7%
$146
Property Taxes
21%
$415
Home Insurance
1%
$10
PManagement
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2512 Oates Dr, Dallas, TX 75228 | $2,200 | 3 | 2 | 1176 | 0.2 mi |
2625 Jonesboro Ave, Dallas, TX 75228 | $2,100 | 3 | 2 | 1144 | 0 mi |
2346 Hillsboro Ave, Dallas, TX 75228 | $2,100 | 3 | 2 | 1226 | 0.3 mi |
2338 Klondike Dr, Dallas, TX 75228 | $1,899 | 3 | 2 | 1248 | 0.3 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