Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.61% first-year return on $126k initial cash invested.
-17.61%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$2,980
Rent
-$1,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,980
Total Expenses
$4,826
Mortgage P&I
97%
$2,891
Property Taxes
25%
$755
Home Insurance
7%
$210
HOA
7%
$195
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2804 Quail Ridge Dr, Unit D, Carrollton, TX 75006 | $2,880 | 4 | 2.5 | 2331 | 0.2 mi |
2804 Quail Ridge Dr, Carrollton, TX 75006 | $2,880 | 4 | 2.5 | 2331 | 0.2 mi |
2712 Summertree Dr, Carrollton, TX 75006 | $2,800 | 4 | 2.5 | 2338 | 0.3 mi |
2700 Quail Ridge Dr, Carrollton, TX 75006 | $3,875 | 4 | 3 | 3112 | 0 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