Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.74% first-year return on $19,530 initial cash invested.
7.74%
Cash On Cash
8.54%
Cap Rate
1.38
DSCR
$1,100
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$93,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,530
Downpayment
20%
$18,600
Closing costs
1%
$930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,100
Total Expenses
$974
Mortgage P&I
44%
$481
Property Taxes
16%
$174
Home Insurance
3%
$33
PManagement
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2822 Sutton St, Dallas, TX 75210 | $1,195 | 1 | 1 | 672 | 0.5 mi |
3332 Rutledge St, Dallas, TX 75215 | $900 | 1 | 1 | 650 | 0.2 mi |
1823 Cooper St, Dallas, TX 75215 | $895 | 1 | 1 | 900 | 1 mi |
2003 Gorman St, # 1, Dallas, TX 75223 | $1,000 | 1 | 1 | 540 | 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