Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.47% first-year return on $29,400 initial cash invested.
11.47%
Cash On Cash
9.29%
Cap Rate
1.52
DSCR
$1,830
Rent
$281
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,549
Mortgage P&I
39%
$711
Property Taxes
17%
$312
Home Insurance
3%
$49
PManagement
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
620 Lacewood Dr, Dallas, TX 75224 | $1,750 | 3 | 1 | 987 | 1.2 mi |
2538 Stovall Dr, Dallas, TX 75216 | $1,600 | 3 | 1 | 986 | 1.5 mi |
1630 Hortense Ave, Dallas, TX 75216 | $1,850 | 3 | 1 | 1056 | 1.5 mi |
2215 Kathleen Ave, Dallas, TX 75216 | $1,595 | 3 | 1 | 1081 | 1.3 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