Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.86% first-year return on $29,400 initial cash invested.
14.86%
Cash On Cash
10.23%
Cap Rate
1.64
DSCR
$2,030
Rent
$364
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
6.8%
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
$2,030
Total Expenses
$1,666
Mortgage P&I
36%
$727
Property Taxes
18%
$361
Home Insurance
2%
$49
PManagement
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1639 Presidio Ave, Dallas, TX 75216 | $2,200 | 3 | 2 | 1411 | 0.3 mi |
3220 Eisenhower Dr, Dallas, TX 75224 | $2,100 | 3 | 2 | 1449 | 1.2 mi |
3805 Kushla Ave, Dallas, TX 75216 | $1,795 | 3 | 2 | 1388 | 0.8 mi |
4014 Sun Valley Dr, Dallas, TX 75216 | $2,250 | 3 | 2 | 1476 | 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