Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.97% first-year return on $122k initial cash invested.
-12.97%
Cash On Cash
3.41%
Cap Rate
0.59
DSCR
$3,280
Rent
-$1,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,814
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,280
Total Expenses
$4,600
Mortgage P&I
86%
$2,806
Property Taxes
22%
$727
Home Insurance
6%
$210
HOA
0%
$4
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1400 Indian Spgs, Carrollton, TX 75007 | $2,975 | 4 | 3 | 2998 | 0.3 mi |
3405 Hillpark Ln, Carrollton, TX 75007 | $2,995 | 4 | 3 | 3200 | 0.4 mi |
1309 Greenway Park Dr, Carrollton, TX 75007 | $3,300 | 4 | 3 | 3180 | 0.5 mi |
1121 Cemetery Hill Rd, Carrollton, TX 75007 | $2,950 | 4 | 3 | 2963 | 0.8 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