Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.5% first-year return on $26,250 initial cash invested.
8.5%
Cash On Cash
8.41%
Cap Rate
1.43
DSCR
$1,550
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,550
Total Expenses
$1,364
Mortgage P&I
39%
$612
Property Taxes
20%
$304
Home Insurance
3%
$44
PManagement
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6515 Lovett Ave, Dallas, TX 75227 | $1,500 | 2 | 1 | 869 | 0.9 mi |
6710 Petain Ave, Dallas, TX 75227 | $1,200 | 2 | 1 | 856 | 0.8 mi |
6331 Scyene Rd, Dallas, TX 75227 | $1,900 | 2 | 1 | 896 | 1.5 mi |
6318 Belgrade Ave, Dallas, TX 75227 | $1,450 | 2 | 1 | 1022 | 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