Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.07% first-year return on $31,290 initial cash invested.
2.07%
Cash On Cash
7.39%
Cap Rate
1.19
DSCR
$1,810
Rent
$54
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$1,756
Mortgage P&I
43%
$774
Property Taxes
25%
$460
Home Insurance
3%
$52
PManagement
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4934 Berridge Ln, Dallas, TX 75227 | $1,550 | 2 | 2 | 1105 | 1 mi |
2540 El Cerrito Dr, Dallas, TX 75228 | $2,900 | 2 | 2 | 1752 | 2.1 mi |
6134 Power Dr, Dallas, TX 75227 | $1,595 | 2 | 1 | 1197 | 0.7 mi |
6109 Greenmere Pl, Dallas, TX 75227 | $1,650 | 2 | 1.5 | 1050 | 0.9 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