Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.68% first-year return on $32,739 initial cash invested.
12.68%
Cash On Cash
9.59%
Cap Rate
$2,170
Rent
$346
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,739
Downpayment
20%
$31,180
Closing costs
1%
$1,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$1,824
Mortgage P&I
37%
$792
Property Taxes
19%
$414
Home Insurance
3%
$55
PManagement
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3417 Gibsondell Ave, Dallas, TX 75211 | $1,795 | 3 | 1 | 1154 | 2 mi |
2642 Alco Ave, Dallas, TX 75211 | $2,850 | 3 | 1 | 1139 | 2.7 mi |
930 Avon St, Dallas, TX 75211 | $1,700 | 3 | 1 | 1096 | 2.7 mi |
910 Reverchon Dr, Dallas, TX 75211 | $2,750 | 3 | 1 | 1077 | 2.6 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