Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.61% first-year return on $94,500 initial cash invested.
-15.61%
Cash On Cash
3%
Cap Rate
0.51
DSCR
$2,840
Rent
-$1,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,840
Total Expenses
$4,069
Mortgage P&I
78%
$2,211
Property Taxes
32%
$895
Home Insurance
6%
$158
HOA
2%
$67
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
411 Dakota Trl, Irving, TX 75063 | $2,800 | 3 | 3 | 2253 | 0.4 mi |
406 Dakota Trl, Irving, TX 75063 | $2,800 | 3 | 3 | 2253 | 0.4 mi |
308 Santa Fe Trl, Irving, TX 75063 | $2,650 | 3 | 2.5 | 2219 | 0.1 mi |
9910 Michael Irvin St, Irving, TX 75063 | $3,200 | 3 | 2.5 | 2134 | 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