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 $26,775 initial cash invested.
5.06%
Cash On Cash
8.13%
Cap Rate
1.28
DSCR
$1,520
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,775
Downpayment
20%
$25,500
Closing costs
1%
$1,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,407
Mortgage P&I
44%
$675
Property Taxes
19%
$292
Home Insurance
3%
$45
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
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 |
2644 Kathleen Ave, Dallas, TX 75216 | $1,525 | 2 | 1 | 828 | 0.3 mi |
4545 Colwick Dr, Dallas, TX 75216 | $1,200 | 2 | 1 | 884 | 1 mi |
1826 Fordham Rd, Dallas, TX 75216 | $1,350 | 2 | 1 | 888 | 1 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