Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.16% first-year return on $74,214 initial cash invested.
-1.16%
Cash On Cash
6.27%
Cap Rate
1.03
DSCR
$2,510
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,214
Downpayment
20%
$70,680
Closing costs
1%
$3,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$2,582
Mortgage P&I
71%
$1,792
Property Taxes
1%
$14
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2742 E Wentwood Dr, Carrollton, TX 75007 | $2,300 | 3 | 2 | 1272 | 0.1 mi |
2700 Winding Creek Dr, Carrollton, TX 75007 | $2,350 | 3 | 2 | 1360 | 0.2 mi |
2605 Brandywyne Dr, Carrollton, TX 75007 | $2,400 | 3 | 2 | 1385 | 0.3 mi |
2704 Mill Trce, Carrollton, TX 75007 | $2,150 | 3 | 2 | 1457 | 0.2 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