Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.78% first-year return on $34,650 initial cash invested.
4.78%
Cash On Cash
7.79%
Cap Rate
1.28
DSCR
$1,950
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$1,812
Mortgage P&I
43%
$835
Property Taxes
21%
$411
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5417 Knollridge Dr, Garland, TX 75043 | $1,860 | 3 | 2 | 1319 | 0.1 mi |
5505 Key Bnd, Garland, TX 75043 | $1,895 | 3 | 2 | 1334 | 0.1 mi |
5322 Anchor Cove Cir, Garland, TX 75043 | $1,995 | 3 | 2 | 1358 | 0.5 mi |
5205 Wedgewood Dr, Garland, TX 75043 | $1,950 | 3 | 2 | 1353 | 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