Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.03% first-year return on $366k initial cash invested.
-30.03%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$3,300
Rent
-$9,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1745k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$349k
Closing costs
1%
$17,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,300
Total Expenses
$12,470
Mortgage P&I
264%
$8,719
Property Taxes
69%
$2,282
Home Insurance
19%
$611
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16056 Chalfont Ct, Dallas, TX 75248 | $4,200 | 4 | 3 | 2379 | 0.7 mi |
17105 Vista Tree Cir, Dallas, TX 75248 | $3,250 | 3 | 2.5 | 3000 | 0.7 mi |
6002 Costera Ln, Dallas, TX 75248 | $3,300 | 3 | 3 | 2414 | 0.8 mi |
5325 Bent Tree Forest Dr, Apt 2221, Dallas, TX 75248 | $1,899 | 3 | 2.5 | 1324 | 0.6 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