Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.02% first-year return on $26,250 initial cash invested.
11.02%
Cash On Cash
9.36%
Cap Rate
1.51
DSCR
$1,770
Rent
$241
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$1,529
Mortgage P&I
37%
$646
Property Taxes
21%
$380
Home Insurance
2%
$44
PManagement
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|
9605 Grady Ln, Unit 1, Dallas, TX 75217 | $700 | 4 | 2 | 1175 | 1.5 mi |
725 Pleasant Hills Dr, Dallas, TX 75217 | $1,750 | 4 | 2 | 1189 | 1.9 mi |
9719 Silver Meadow Dr, Dallas, TX 75217 | $1,800 | 4 | 2 | 1185 | 2.1 mi |
12501 Spring Branch Dr, Balch Springs, TX 75180 | $1,825 | 4 | 2 | 1298 | 1.8 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