Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.17% first-year return on $31,080 initial cash invested.
13.17%
Cash On Cash
10.08%
Cap Rate
$2,190
Rent
$341
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,080
Downpayment
20%
$29,600
Closing costs
1%
$1,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$1,849
Mortgage P&I
36%
$792
Property Taxes
20%
$435
Home Insurance
2%
$52
PManagement
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2930 Storey Ln, Dallas, TX 75220 | $1,495 | 2 | 2 | 1200 | 0.4 mi |
9854 Brockbank Dr, Dallas, TX 75220 | $1,695 | 2 | 1.5 | 1034 | 0.8 mi |
9418 Lenel Pl, Dallas, TX 75220 | $2,300 | 2 | 2 | 1280 | 1.3 mi |
3719 Bolivar Dr, Dallas, TX 75220 | $1,800 | 2 | 2 | 1357 | 0.9 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