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 Long-Term investment with a projected -1.86% first-year return on $42,000 initial cash invested.
-1.86%
Cash On Cash
6.28%
Cap Rate
1.03
DSCR
$1,970
Rent
-$65
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
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$2,035
Mortgage P&I
51%
$1,013
Property Taxes
12%
$236
Home Insurance
4%
$70
HOA
10%
$205
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
841 Country Club Pl, Grand Prairie, TX 75052 | $1,775 | 2 | 2 | 1320 | 0.6 mi |
671 Stonewall Dr, Grand Prairie, TX 75052 | $1,595 | 2 | 2 | 1210 | 1.4 mi |
16 W Lane Crk, Unit 2, Grand Prairie, TX 75052 | $1,650 | 2 | 2.5 | 1074 | 0.2 mi |
16 W Creek Ln, Unit 2, Grand Prairie, TX 75052 | $1,650 | 2 | 2.5 | 1074 | 0.2 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