Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.69% first-year return on $27,298 initial cash invested.
19.69%
Cash On Cash
11.4%
Cap Rate
1.8
DSCR
$2,040
Rent
$448
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,298
Downpayment
20%
$25,998
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$1,592
Mortgage P&I
34%
$685
Property Taxes
16%
$331
Home Insurance
2%
$46
PManagement
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9727 Checota Dr, Dallas, TX 75217 | $2,255 | 4 | 2.5 | 1806 | 1.3 mi |
919 Sumac Dr, Dallas, TX 75217 | $1,750 | 4 | 2.5 | 1994 | 0.9 mi |
9715 Checota Dr, Dallas, TX 75217 | $2,100 | 4 | 2 | 1806 | 1.3 mi |
9724 Faircloud Dr, Dallas, TX 75217 | $2,000 | 4 | 2 | 1810 | 1.3 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