Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.08% first-year return on $33,285 initial cash invested.
1.08%
Cash On Cash
7.17%
Cap Rate
$1,620
Rent
$30
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,285
Downpayment
20%
$31,700
Closing costs
1%
$1,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,590
Mortgage P&I
52%
$836
Property Taxes
17%
$277
Home Insurance
3%
$56
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5175 Cardiff St, Dallas, TX 75241 | $1,550 | 3 | 1 | 1248 | 0.2 mi |
5024 Dupont Dr, Dallas, TX 75216 | $1,700 | 3 | 1 | 1190 | 0.9 mi |
3710 Stateoak Dr, Dallas, TX 75241 | $1,600 | 3 | 1 | 1221 | 1.5 mi |
3911 Mehalia Dr, Dallas, TX 75241 | $1,525 | 3 | 1 | 1218 | 1.5 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