Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.79% first-year return on $31,500 initial cash invested.
13.79%
Cash On Cash
10.1%
Cap Rate
$2,210
Rent
$362
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$1,848
Mortgage P&I
36%
$791
Property Taxes
20%
$431
Home Insurance
2%
$52
PManagement
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2543 Sunset Ave, Dallas, TX 75211 | $2,100 | 3 | 1 | 1081 | 0.7 mi |
910 Reverchon Dr, Dallas, TX 75211 | $2,750 | 3 | 1 | 1077 | 0.9 mi |
2626 Ivandell Ave, Dallas, TX 75211 | $1,795 | 3 | 1 | 1108 | 0.7 mi |
930 Avon St, Dallas, TX 75211 | $1,700 | 3 | 1 | 1096 | 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
Property Appreciation, yr
3%
Rent Growth, yr
3%
Expense Increase, yr
3%
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality