Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.39% first-year return on $24,129 initial cash invested.
10.39%
Cash On Cash
9.03%
Cap Rate
1.49
DSCR
$1,470
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,261
Mortgage P&I
40%
$582
Property Taxes
17%
$256
Home Insurance
3%
$40
PManagement
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4118 Metropolitan Ave, Dallas, TX 75210 | $1,500 | 2 | 1 | 888 | 0.8 mi |
2438 Lawrence St, Dallas, TX 75215 | $1,200 | 2 | 1 | 872 | 1 mi |
4519 Verdun Ave, Dallas, TX 75215 | $1,795 | 2 | 1 | 1260 | 0.1 mi |
2805 Carter St, Dallas, TX 75210 | $945 | 2 | 1 | 1236 | 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