Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.58% first-year return on $31,500 initial cash invested.
7.58%
Cash On Cash
8.43%
Cap Rate
1.38
DSCR
$1,850
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,651
Mortgage P&I
41%
$763
Property Taxes
19%
$356
Home Insurance
3%
$52
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3536 Silverhill Dr, Dallas, TX 75241 | $1,845 | 4 | 1.5 | 1240 | 0.7 mi |
3931 Mehalia Dr, Dallas, TX 75241 | $1,930 | 4 | 2 | 1232 | 0 mi |
4210 Robertson Dr, Dallas, TX 75241 | $1,820 | 4 | 2 | 1231 | 0.3 mi |
6455 Palm Island St, Dallas, TX 75241 | $1,850 | 4 | 2 | 1231 | 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