Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.91% first-year return on $16,779 initial cash invested.
41.91%
Cash On Cash
16.3%
Cap Rate
2.67
DSCR
$1,830
Rent
$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,244
Mortgage P&I
22%
$407
Property Taxes
18%
$332
Home Insurance
2%
$28
PManagement
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7349 Amy St, Dallas, TX 75217 | $1,645 | 4 | 1 | 1002 | 1.5 mi |
7315 Gayglen Dr, Dallas, TX 75217 | $2,060 | 4 | 1 | 1286 | 1.6 mi |
421 Alcorn Ave, Dallas, TX 75217 | $1,600 | 4 | 1.5 | 1404 | 0.8 mi |
547 Elkhart Ave, Dallas, TX 75217 | $1,800 | 4 | 1.5 | 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