Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.96% first-year return on $23,100 initial cash invested.
18.96%
Cash On Cash
11.15%
Cap Rate
$1,540
Rent
$365
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,175
Mortgage P&I
38%
$580
Property Taxes
10%
$157
Home Insurance
2%
$38
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with the subject property comparables 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 |
4214 Montie St, Dallas, TX 75210 | $1,650 | 3 | 1 | 1022 | 0.4 mi |
3238 Spring Ave, Dallas, TX 75215 | $1,395 | 3 | 1 | 988 | 0.9 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