Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.27% first-year return on $30,429 initial cash invested.
9.27%
Cash On Cash
8.62%
Cap Rate
1.44
DSCR
$1,650
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,415
Mortgage P&I
44%
$724
Property Taxes
13%
$212
Home Insurance
3%
$51
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3525 Roberts Ave, Dallas, TX 75215 | $1,400 | 3 | 1 | 1015 | 0.5 mi |
3809 Spence St, Dallas, TX 75215 | $1,950 | 3 | 1 | 1020 | 0.6 mi |
2710 Gertrude Ave, Dallas, TX 75210 | $1,650 | 3 | 1 | 1012 | 1.2 mi |
2823 Carpenter Ave, Dallas, TX 75215 | $1,500 | 3 | 1 | 1058 | 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