Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.58% first-year return on $28,350 initial cash invested.
10.58%
Cash On Cash
9.34%
Cap Rate
$1,730
Rent
$250
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$1,480
Mortgage P&I
41%
$715
Property Taxes
16%
$269
Home Insurance
3%
$47
PManagement
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4746 Zealand St, Dallas, TX 75216 | $1,695 | 3 | 2 | 1090 | 0.3 mi |
4750 Burma Rd, Dallas, TX 75216 | $2,075 | 3 | 2 | 1090 | 0.3 mi |
2327 Stoneman St, Dallas, TX 75215 | $1,550 | 3 | 2 | 909 | 2.7 mi |
2311 Starks Ave, Dallas, TX 75215 | $1,700 | 3 | 2 | 2.2 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