Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.87% first-year return on $116k initial cash invested.
-15.87%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$3,230
Rent
-$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,230
Total Expenses
$4,769
Mortgage P&I
85%
$2,738
Property Taxes
31%
$989
Home Insurance
6%
$201
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1007 N Windomere Ave, Dallas, TX 75208 | $4,200 | 3 | 2 | 1515 | 0.3 mi |
222 S Edgefield Ave, Dallas, TX 75208 | $3,050 | 3 | 2 | 1539 | 0.7 mi |
632 N Tyler St, Dallas, TX 75208 | $3,000 | 3 | 2 | 1498 | 0.3 mi |
1218 Ranier St, Dallas, TX 75208 | $2,400 | 3 | 2 | 1646 | 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