Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.8% first-year return on $48,300 initial cash invested.
7.8%
Cash On Cash
8.34%
Cap Rate
1.37
DSCR
$2,360
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,360
Total Expenses
$2,046
Mortgage P&I
49%
$1,166
Property Taxes
8%
$186
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
100 Camden Ct, Irving, TX 75061 | $2,250 | 3 | 2 | 1273 | 0.4 mi |
2120 Vickie Dr, Irving, TX 75060 | $2,000 | 3 | 2 | 1312 | 1.5 mi |
111 Saint Clair Dr E, Irving, TX 75061 | $2,500 | 3 | 2 | 1452 | 0.5 mi |
1035 Blaylock Cir S, Irving, TX 75061 | $2,400 | 3 | 2 | 1489 | 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