Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.39% first-year return on $25,179 initial cash invested.
9.39%
Cash On Cash
8.65%
Cap Rate
1.47
DSCR
$1,590
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,393
Mortgage P&I
37%
$587
Property Taxes
22%
$350
Home Insurance
3%
$42
PManagement
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6454 Cinnamon Oaks Dr, Dallas, TX 75241 | $2,000 | 3 | 1 | 963 | 0.1 mi |
6436 Palm Island St, Dallas, TX 75241 | $1,500 | 3 | 1 | 963 | 1.1 mi |
5720 Bluffman Dr, Dallas, TX 75241 | $1,550 | 3 | 1 | 986 | 1.3 mi |
2926 Morgan Dr, Dallas, TX 75241 | $1,750 | 3 | 1 | 1064 | 0.6 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