Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.04% first-year return on $31,500 initial cash invested.
-0.04%
Cash On Cash
6.7%
Cap Rate
$1,520
Rent
-$1
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,521
Mortgage P&I
50%
$762
Property Taxes
21%
$312
Home Insurance
3%
$52
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 |
|---|---|---|---|---|---|
2914 Kirven St, Dallas, TX 75227 | $1,595 | 2 | 1 | 992 | 0.4 mi |
2227 Aspen Dr, Dallas, TX 75227 | $1,200 | 2 | 1.5 | 1110 | 0.9 mi |
9547 Gonzales Dr, Dallas, TX 75227 | $1,500 | 2 | 1 | 940 | 1 mi |
2520 Summit Ln, Dallas, TX 75227 | $1,450 | 2 | 2 | 1143 | 1.6 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