Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.72% first-year return on $57,750 initial cash invested.
-9.72%
Cash On Cash
4.32%
Cap Rate
0.74
DSCR
$2,230
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$2,698
Mortgage P&I
60%
$1,345
Property Taxes
30%
$676
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4201 Whitman Ln, Grand Prairie, TX 75052 | $2,400 | 3 | 2 | 1979 | 0.2 mi |
4147 Hathaway Dr, Grand Prairie, TX 75052 | $2,230 | 3 | 2 | 2042 | 0.6 mi |
2822 Fenwick St, Grand Prairie, TX 75052 | $2,400 | 3 | 2 | 2050 | 0.9 mi |
2533 Bentley Dr, Grand Prairie, TX 75052 | $2,505 | 3 | 2 | 1972 | 0.4 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