Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.95% first-year return on $29,379 initial cash invested.
18.95%
Cash On Cash
11.31%
Cap Rate
$2,110
Rent
$464
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$1,646
Mortgage P&I
36%
$749
Property Taxes
14%
$298
Home Insurance
2%
$49
PManagement
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2711 Lagow St, Dallas, TX 75210 | $1,845 | 4 | 2 | 1247 | 1.3 mi |
425 Grandview Ave, Dallas, TX 75223 | $1,900 | 4 | 2 | 1232 | 1.2 mi |
1526 Fairview Ave, Dallas, TX 75223 | $1,700 | 4 | 2 | 1080 | 0.6 mi |
1333 S Fitzhugh Ave, Dallas, TX 75223 | $1,895 | 4 | 2 | 1670 | 1 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