Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.88% first-year return on $27,300 initial cash invested.
0.88%
Cash On Cash
6.85%
Cap Rate
$1,250
Rent
$20
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$1,230
Mortgage P&I
53%
$660
Property Taxes
16%
$200
Home Insurance
4%
$46
PManagement
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3218 Goldspier Dr, Dallas, TX 75215 | $1,150 | 2 | 1 | 625 | 0.7 mi |
4525 Collins Ave, Dallas, TX 75210 | $1,200 | 2 | 1 | 640 | 1 mi |
2509 Birmingham Ave, Apt 102, Dallas, TX 75215 | $1,250 | 2 | 1 | 650 | 0.9 mi |
3910 Polly St, Dallas, TX 75210 | $1,100 | 2 | 1 | 550 | 0.9 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