Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.83% first-year return on $26,250 initial cash invested.
9.83%
Cash On Cash
8.87%
Cap Rate
1.46
DSCR
$1,520
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,305
Mortgage P&I
42%
$633
Property Taxes
15%
$233
Home Insurance
3%
$44
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2805 Carter St, Dallas, TX 75210 | $945 | 2 | 1 | 1236 | 0.5 mi |
5232 Parry Ave, Dallas, TX 75223 | $2,000 | 2 | 1 | 1203 | 1.2 mi |
4519 Verdun Ave, Dallas, TX 75215 | $1,795 | 2 | 1 | 1260 | 0.9 mi |
4118 Metropolitan Ave, Dallas, TX 75210 | $1,500 | 2 | 1 | 888 | 0.1 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