Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.78% first-year return on $37,798 initial cash invested.
3.78%
Cash On Cash
7.54%
Cap Rate
1.25
DSCR
$2,100
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,798
Downpayment
20%
$35,998
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$1,981
Mortgage P&I
43%
$907
Property Taxes
22%
$465
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3108 Kensington Dr, Mesquite, TX 75150 | $1,950 | 3 | 2 | 1524 | 0.5 mi |
2833 Miller Pl, Mesquite, TX 75150 | $1,950 | 3 | 2 | 1592 | 0.4 mi |
2324 Lovell Dr, Mesquite, TX 75150 | $2,095 | 3 | 2 | 1627 | 0.2 mi |
2912 Emerald Dr, Mesquite, TX 75150 | $1,900 | 3 | 2 | 1731 | 0.5 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