Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.51% first-year return on $26,250 initial cash invested.
18.51%
Cash On Cash
10.86%
Cap Rate
1.78
DSCR
$1,790
Rent
$405
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
6.6%
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
$1,790
Total Expenses
$1,385
Mortgage P&I
36%
$636
Property Taxes
13%
$239
Home Insurance
2%
$44
PManagement
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|
715 Newell Ave, Dallas, TX 75223 | $3,100 | 2 | 1 | 1052 | 1.2 mi |
3515 Fairview Ave, Dallas, TX 75223 | $1,800 | 2 | 1 | 980 | 0.6 mi |
5232 Parry Ave, Dallas, TX 75223 | $2,000 | 2 | 1 | 1203 | 0.6 mi |
2805 Carter St, Dallas, TX 75210 | $945 | 2 | 1 | 1236 | 0.9 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