Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.68% first-year return on $33,600 initial cash invested.
0.68%
Cash On Cash
7.03%
Cap Rate
1.12
DSCR
$1,680
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,661
Mortgage P&I
50%
$835
Property Taxes
20%
$333
Home Insurance
3%
$56
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9633 Brierwyck Dr, Dallas, TX 75217 | $1,469 | 3 | 1 | 973 | 1.2 mi |
368 Crenshaw Dr, Dallas, TX 75217 | $1,775 | 3 | 1 | 936 | 1.3 mi |
215 Satinwood Dr, Dallas, TX 75217 | $1,695 | 3 | 1 | 945 | 2 mi |
10822 Bravura Ln, Dallas, TX 75217 | $1,500 | 3 | 1 | 1014 | 3 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