Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.29% first-year return on $33,600 initial cash invested.
6.29%
Cash On Cash
8.12%
Cap Rate
1.33
DSCR
$1,890
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,714
Mortgage P&I
43%
$812
Property Taxes
19%
$356
Home Insurance
3%
$56
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3452 Kellogg Ave, Dallas, TX 75216 | $1,795 | 3 | 2 | 1248 | 0.7 mi |
3320 Mundy Dr, Dallas, TX 75216 | $1,795 | 3 | 2 | 1250 | 0.7 mi |
3207 Mallory Dr, Dallas, TX 75216 | $1,995 | 3 | 2 | 1264 | 0.9 mi |
3412 E Illinois Ave, Dallas, TX 75216 | $2,300 | 3 | 2 | 1308 | 0.5 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