Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.44% first-year return on $40,950 initial cash invested.
1.44%
Cash On Cash
6.65%
Cap Rate
1.17
DSCR
$2,100
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$2,051
Mortgage P&I
44%
$926
Property Taxes
24%
$511
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
905 Gwinnett Cir, Arlington, TX 76017 | $1,895 | 3 | 2 | 1760 | 0.2 mi |
1021 Danforth, Arlington, TX 76017 | $1,995 | 3 | 2 | 1783 | 0.3 mi |
818 Ashmount Ln, Arlington, TX 76017 | $2,430 | 3 | 2 | 1798 | 0.2 mi |
6300 Aires Dr, Arlington, TX 76001 | $2,300 | 3 | 2 | 1721 | 0.4 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