Unlock all features! Tap here to upgrade
82 E Mountain Creek Dr #19, Grand Prairie, TX 75052
2 beds • 2 baths • 1424 sqft
$199,999
View on ZillowThis property looks like a bad Airbnb investment with a projected -7.8% first-year return on $54,000 initial cash invested.
-7.8%
Cash On Cash
4.51%
Cap Rate
0.74
DSCR
$2,255
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$2,255
Total Expenses
$2,606
Mortgage P&I
45%
$1,013
Property Taxes
10%
$236
Home Insurance
3%
$70
HOA
9%
$205
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Quiet 2 Bedroom Townhouse | $2,192 | $136 | 2 | 2 | 0.1 mi |
Relaxing Townhouse Escape in Grand Prairie-DFW | $2,853 | $177 | 2 | 1.5 | 0.13 mi |
NEW! Elegant & Cozy Home|Pets ok| Extended Stay | $2,805 | $174 | 3 | 2 | 0.76 mi |
The Perfect Townhouse for You | $2,176 | $135 | 3 | 2 | 0.12 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 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