Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.5% first-year return on $33,590 initial cash invested.
-2.5%
Cash On Cash
6.52%
Cap Rate
1.02
DSCR
$1,660
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,590
Downpayment
20%
$31,990
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$1,730
Mortgage P&I
52%
$856
Property Taxes
23%
$386
Home Insurance
3%
$56
PManagement
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5928 Park Manor Dr, Dallas, TX 75241 | $1,785 | 3 | 1 | 1272 | 0.1 mi |
3710 Stateoak Dr, Dallas, TX 75241 | $1,600 | 3 | 1 | 1221 | 0.4 mi |
3536 Softcloud Dr, Dallas, TX 75241 | $1,695 | 3 | 1 | 1242 | 0.9 mi |
3864 Castle Hills Dr, Dallas, TX 75241 | $1,550 | 3 | 1 | 1182 | 0.4 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