Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.83% first-year return on $28,350 initial cash invested.
4.83%
Cash On Cash
7.87%
Cap Rate
1.29
DSCR
$1,670
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$1,556
Mortgage P&I
41%
$687
Property Taxes
23%
$387
Home Insurance
3%
$47
PManagement
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2215 Kathleen Ave, Dallas, TX 75216 | $1,595 | 3 | 1 | 1081 | 0.7 mi |
2538 Stovall Dr, Dallas, TX 75216 | $1,600 | 3 | 1 | 986 | 0.7 mi |
1630 Hortense Ave, Dallas, TX 75216 | $1,850 | 3 | 1 | 1056 | 1.5 mi |
5720 Bluffman Dr, Dallas, TX 75241 | $1,550 | 3 | 1 | 986 | 1.9 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