Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.72% first-year return on $31,290 initial cash invested.
3.72%
Cash On Cash
7.94%
Cap Rate
$1,820
Rent
$97
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$1,723
Mortgage P&I
44%
$798
Property Taxes
22%
$400
Home Insurance
3%
$52
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4147 Gladewater Rd, Dallas, TX 75216 | $2,080 | 3 | 2 | 1380 | 0.7 mi |
4730 E Frio Dr, Dallas, TX 75216 | $2,045 | 3 | 2 | 1377 | 0.9 mi |
4730 E Frio Dr, Unit 1, Dallas, TX 75216 | $2,045 | 3 | 2 | 1377 | 1 mi |
4815 Haas Dr, Dallas, TX 75216 | $1,800 | 3 | 2 | 1362 | 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
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality