Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.61% first-year return on $15,750 initial cash invested.
32.61%
Cash On Cash
14.14%
Cap Rate
2.35
DSCR
$1,590
Rent
$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,162
Mortgage P&I
24%
$376
Property Taxes
12%
$184
Home Insurance
2%
$26
HOA
10%
$162
PManagement
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2636 Clayton Oaks Dr, Dallas, TX 75227 | $1,600 | 2 | 2 | 1094 | 1 mi |
9532 Brewster St, Dallas, TX 75227 | $1,400 | 2 | 2 | 1080 | 1.1 mi |
9551 Kerrville St, Dallas, TX 75227 | $1,599 | 2 | 2 | 1054 | 1 mi |
10500 Lake June Rd, Apt I7, Dallas, TX 75217 | $1,249 | 2 | 2.5 | 1103 | 1.5 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