Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.95% first-year return on $26,250 initial cash invested.
7.95%
Cash On Cash
8.37%
Cap Rate
1.4
DSCR
$1,460
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,286
Mortgage P&I
43%
$625
Property Taxes
16%
$237
Home Insurance
3%
$44
PManagement
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4545 Colwick Dr, Dallas, TX 75216 | $1,200 | 2 | 1 | 884 | 1 mi |
2654 Volga Ave, Dallas, TX 75216 | $1,650 | 2 | 1 | 828 | 1.6 mi |
2644 Kathleen Ave, Dallas, TX 75216 | $1,525 | 2 | 1 | 828 | 1.6 mi |
2541 Fordham Rd, Dallas, TX 75216 | $1,525 | 2 | 1 | 816 | 1.4 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