Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.95% first-year return on $161k initial cash invested.
-20.95%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$2,700
Rent
-$2,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,700
Total Expenses
$5,503
Mortgage P&I
140%
$3,779
Property Taxes
27%
$742
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2855 S 9th St, Dallas, TX 75211 | $3,000 | 3 | 2 | 1818 | 0.3 mi |
2602 W Clarendon Dr, Dallas, TX 75211 | $2,300 | 3 | 3 | 1496 | 0.7 mi |
3526 Ivandell Ave, Dallas, TX 75211 | $3,400 | 3 | 2 | 1852 | 0.7 mi |
3127 Ouida Ave, Dallas, TX 75211 | $1,995 | 3 | 2 | 1960 | 0.2 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