Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.22% first-year return on $76,545 initial cash invested.
-4.22%
Cash On Cash
5.53%
Cap Rate
0.92
DSCR
$2,500
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,545
Downpayment
20%
$72,900
Closing costs
1%
$3,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$2,769
Mortgage P&I
73%
$1,823
Property Taxes
7%
$184
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4718 Parkhaven Dr, Garland, TX 75043 | $2,450 | 4 | 2 | 2292 | 0.6 mi |
3205 Hamlett Ln, Garland, TX 75043 | $2,850 | 4 | 2 | 2184 | 0.2 mi |
4214 Carrington Dr, Garland, TX 75043 | $2,700 | 4 | 2 | 2254 | 0.8 mi |
3101 Hamlett Ln, Garland, TX 75043 | $2,490 | 4 | 2.5 | 2305 | 0.2 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