Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.45% first-year return on $109k initial cash invested.
-16.45%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$3,050
Rent
-$1,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,050
Total Expenses
$4,547
Mortgage P&I
86%
$2,627
Property Taxes
30%
$921
Home Insurance
6%
$182
HOA
1%
$25
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5424 Childress Dr, Grand Prairie, TX 75052 | $2,800 | 4 | 3.5 | 3656 | 1.3 mi |
5287 W Cove Way, Grand Prairie, TX 75052 | $2,995 | 4 | 3.5 | 3576 | 1.3 mi |
6020 Heather Dr, Grand Prairie, TX 75052 | $3,150 | 4 | 3.5 | 3261 | 0.4 mi |
2480 Harbour Dr, Grand Prairie, TX 75054 | $3,600 | 4 | 3.5 | 3177 | 1.2 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