Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.02% first-year return on $24,990 initial cash invested.
8.02%
Cash On Cash
8.47%
Cap Rate
1.4
DSCR
$1,490
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,323
Mortgage P&I
40%
$599
Property Taxes
20%
$296
Home Insurance
3%
$42
PManagement
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
318 Ave J, Dallas, TX 75203 | $1,275 | 2 | 1 | 884 | 0.3 mi |
1227 S Ewing Ave, Dallas, TX 75216 | $1,450 | 2 | 1 | 930 | 1.2 mi |
503 High St, Dallas, TX 75203 | $1,850 | 2 | 1 | 850 | 0.1 mi |
526 Hatton St, Dallas, TX 75203 | $1,300 | 2 | 1 | 824 | 0.3 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