Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.18% first-year return on $17,850 initial cash invested.
22.18%
Cash On Cash
11.94%
Cap Rate
$1,320
Rent
$330
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,320
Total Expenses
$990
Mortgage P&I
34%
$450
Property Taxes
13%
$167
Home Insurance
2%
$30
PManagement
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2438 Lawrence St, Dallas, TX 75215 | $1,200 | 2 | 1 | 872 | 0.8 mi |
1627 Garden Dr, Dallas, TX 75215 | $1,400 | 2 | 1 | 878 | 1 mi |
3220 Elsie Faye Heggins St, Dallas, TX 75215 | $1,350 | 2 | 1 | 840 | 0.9 mi |
4118 Metropolitan Ave, Dallas, TX 75210 | $1,500 | 2 | 1 | 888 | 1.2 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