Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.96% first-year return on $14,700 initial cash invested.
21.96%
Cash On Cash
11.78%
Cap Rate
1.89
DSCR
$1,070
Rent
$269
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,070
Total Expenses
$801
Mortgage P&I
34%
$364
Property Taxes
13%
$134
Home Insurance
2%
$24
PManagement
10%
$107
CapEx
5%
$54
Vacancy
6%
$64
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2003 Gorman St, # 1, Dallas, TX 75223 | $1,000 | 1 | 1 | 540 | 0.7 mi |
3332 Rutledge St, Dallas, TX 75215 | $900 | 1 | 1 | 650 | 0.6 mi |
2822 Sutton St, Dallas, TX 75210 | $1,195 | 1 | 1 | 672 | 0.2 mi |
2426 Jordan St, Dallas, TX 75215 | $900 | 1 | 1 | 900 | 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