Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.7% first-year return on $91,350 initial cash invested.
-16.7%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$2,560
Rent
-$1,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,350
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$3,831
Mortgage P&I
86%
$2,206
Property Taxes
32%
$807
Home Insurance
6%
$152
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1411 Potomac Dr, Richardson, TX 75081 | $2,645 | 3 | 3 | 2322 | 0.8 mi |
852 Rohan Dr, Richardson, TX 75081 | $2,999 | 3 | 2.5 | 2012 | 0.9 mi |
13422 Buckthorne Cir, Dallas, TX 75243 | $2,600 | 3 | 2.5 | 1933 | 0.7 mi |
904 Windsong Trl, Richardson, TX 75081 | $2,700 | 3 | 2 | 2185 | 0.2 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