Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.15% first-year return on $19,320 initial cash invested.
16.15%
Cash On Cash
10.2%
Cap Rate
1.74
DSCR
$1,430
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$92,000
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,320
Downpayment
20%
$18,400
Closing costs
1%
$920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$1,170
Mortgage P&I
31%
$450
Property Taxes
22%
$315
Home Insurance
2%
$32
PManagement
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8451 Nisqually St, Dallas, TX 75217 | $1,375 | 2 | 1 | 768 | 2.8 mi |
8702 Danville Dr, Dallas, TX 75217 | $1,550 | 2 | 1 | 784 | 3.4 mi |
8529 Oak Haven Ln, Dallas, TX 75217 | $1,450 | 2 | 1 | 1002 | 0.6 mi |
4612 Burma Rd, Dallas, TX 75216 | $1,300 | 2 | 1 | 640 | 4 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