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 $56,700 initial cash invested.
5.06%
Cash On Cash
7.56%
Cap Rate
1.28
DSCR
$2,670
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$2,431
Mortgage P&I
50%
$1,329
Property Taxes
12%
$313
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2905 Brookview Dr, Plano, TX 75074 | $3,170 | 4 | 3 | 2186 | 0.3 mi |
3416 Stonecrest Cir, Plano, TX 75074 | $3,800 | 4 | 3 | 2414 | 0.8 mi |
3109 Laurel Ln, Plano, TX 75074 | $2,765 | 4 | 3 | 2173 | 0.7 mi |
3112 Kingston Dr, Plano, TX 75074 | $2,595 | 4 | 2.5 | 2184 | 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