Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.04% first-year return on $23,100 initial cash invested.
21.04%
Cash On Cash
11.48%
Cap Rate
1.88
DSCR
$1,760
Rent
$405
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,355
Mortgage P&I
32%
$559
Property Taxes
17%
$300
Home Insurance
2%
$38
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4369 Kolloch Dr, Dallas, TX 75216 | $1,300 | 3 | 1.5 | 1300 | 0.7 mi |
2836 Modree Ave, Dallas, TX 75216 | $1,600 | 3 | 1 | 1252 | 1.8 mi |
2932 Marjorie Ave, Dallas, TX 75216 | $1,600 | 3 | 1 | 1452 | 1.8 mi |
5175 Cardiff St, Dallas, TX 75241 | $1,550 | 3 | 1 | 1248 | 2.3 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