Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.8% first-year return on $23,079 initial cash invested.
7.8%
Cash On Cash
8.83%
Cap Rate
$1,420
Rent
$150
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$1,270
Mortgage P&I
41%
$588
Property Taxes
19%
$275
Home Insurance
3%
$38
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2206 Rockefeller Blvd, Dallas, TX 75203 | $1,495 | 2 | 1 | 680 | 0.5 mi |
1208 E 8th St, Dallas, TX 75203 | $1,095 | 2 | 1 | 678 | 1.1 mi |
1212 E 8th St, Dallas, TX 75203 | $1,150 | 2 | 1 | 672 | 1 mi |
3100 Botham Jean Blvd, Unit 6, Dallas, TX 75215 | $950 | 2 | 1 | 800 | 1.5 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