Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.56% first-year return on $32,550 initial cash invested.
7.56%
Cash On Cash
8.64%
Cap Rate
1.37
DSCR
$1,940
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$1,735
Mortgage P&I
42%
$814
Property Taxes
19%
$363
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2919 Shadow Wood Dr, Dallas, TX 75224 | $2,250 | 3 | 1 | 1356 | 0.7 mi |
2026 Sussex Ave, Dallas, TX 75203 | $1,900 | 3 | 1 | 1323 | 1.7 mi |
2613 Easter Ave, Dallas, TX 75216 | $1,550 | 3 | 1 | 1160 | 1.4 mi |
1323 Grinnell St, Dallas, TX 75216 | $1,595 | 3 | 1 | 1136 | 1.4 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