Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.61% first-year return on $27,090 initial cash invested.
9.61%
Cash On Cash
9.08%
Cap Rate
$1,510
Rent
$217
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,293
Mortgage P&I
45%
$683
Property Taxes
11%
$171
Home Insurance
3%
$45
PManagement
10%
$151
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 |
|---|---|---|---|---|---|
3907 Roberts Ave, Dallas, TX 75215 | $1,395 | 3 | 1 | 908 | 1 mi |
3618 Jeffries St, Dallas, TX 75215 | $1,695 | 3 | 1 | 960 | 1.2 mi |
3238 Spring Ave, Dallas, TX 75215 | $1,395 | 3 | 1 | 988 | 0.9 mi |
4214 Montie St, Dallas, TX 75210 | $1,650 | 3 | 1 | 1022 | 0.5 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