Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.7% first-year return on $27,298 initial cash invested.
16.7%
Cash On Cash
10.74%
Cap Rate
$1,950
Rent
$380
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
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
$1,950
Total Expenses
$1,570
Mortgage P&I
35%
$685
Property Taxes
17%
$331
Home Insurance
2%
$46
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
919 Sumac Dr, Dallas, TX 75217 | $1,750 | 4 | 2.5 | 1994 | 0.9 mi |
8614 Torreon Ct, Dallas, TX 75217 | $2,100 | 4 | 2 | 1693 | 0.3 mi |
815 Arbol Verde Ct, Dallas, TX 75217 | $2,200 | 4 | 2 | 1827 | 2 mi |
9624 Bluffcreek Dr, Dallas, TX 75227 | $2,000 | 4 | 2 | 1785 | 2.1 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
Property Appreciation, yr
3%
Rent Growth, yr
3%
Expense Increase, yr
3%
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality