Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.3% first-year return on $24,990 initial cash invested.
7.3%
Cash On Cash
8.55%
Cap Rate
$1,310
Rent
$152
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$1,158
Mortgage P&I
48%
$630
Property Taxes
11%
$144
Home Insurance
3%
$42
PManagement
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3910 Polly St, Dallas, TX 75210 | $1,100 | 2 | 1 | 550 | 0.9 mi |
4525 Collins Ave, Dallas, TX 75210 | $1,200 | 2 | 1 | 640 | 0.1 mi |
3218 Goldspier Dr, Dallas, TX 75215 | $1,150 | 2 | 1 | 625 | 1.2 mi |
4739 Collins Ave, Dallas, TX 75210 | $1,300 | 2 | 1 | 770 | 0.2 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