Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.35% first-year return on $226k initial cash invested.
-15.35%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$6,120
Rent
-$2,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,120
Total Expenses
$9,008
Mortgage P&I
88%
$5,371
Property Taxes
27%
$1,670
Home Insurance
6%
$376
HOA
0%
$0
Property Management
10%
$612
CapEx
5%
$306
Vacancy
6%
$367
Maintenance
5%
$306
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5608 Longview St, Dallas, TX 75206 | $6,000 | 3 | 3.5 | 2840 | 0 mi |
5515 Morningside Ave, Dallas, TX 75206 | $6,000 | 3 | 3.5 | 2950 | 0.2 mi |
5304 Longview St, Dallas, TX 75206 | $6,000 | 3 | 3.5 | 2962 | 0.5 mi |
5539 Longview St, Dallas, TX 75206 | $7,495 | 3 | 3.5 | 3146 | 0.1 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