Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.7% first-year return on $20,979 initial cash invested.
14.7%
Cash On Cash
10.52%
Cap Rate
$1,670
Rent
$257
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$1,413
Mortgage P&I
32%
$535
Property Taxes
24%
$408
Home Insurance
2%
$35
PManagement
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6332 Bellbrook Dr, Dallas, TX 75217 | $1,800 | 3 | 1.5 | 1146 | 0 mi |
1344 Springlake Dr, Dallas, TX 75217 | $1,550 | 3 | 1 | 1168 | 1.4 mi |
1463 Whitley Dr, Dallas, TX 75217 | $1,645 | 3 | 1 | 1144 | 1.9 mi |
1712 Rocky Place Ct, Dallas, TX 75217 | $1,850 | 3 | 1 | 1186 | 1.9 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