Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.73% first-year return on $18,900 initial cash invested.
34.73%
Cash On Cash
14.47%
Cap Rate
2.37
DSCR
$1,590
Rent
$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,043
Mortgage P&I
29%
$458
Property Taxes
9%
$139
Home Insurance
2%
$32
PManagement
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2710 Gertrude Ave, Dallas, TX 75210 | $1,650 | 3 | 1 | 1012 | 0.2 mi |
3907 Roberts Ave, Dallas, TX 75215 | $1,395 | 3 | 1 | 908 | 0.7 mi |
4214 Montie St, Dallas, TX 75210 | $1,650 | 3 | 1 | 1022 | 0.2 mi |
3912 Atlanta St, Dallas, TX 75215 | $1,349 | 3 | 1 | 924 | 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