Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.46% first-year return on $24,150 initial cash invested.
14.46%
Cash On Cash
10.24%
Cap Rate
$1,490
Rent
$291
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,199
Mortgage P&I
41%
$616
Property Taxes
11%
$157
Home Insurance
3%
$40
PManagement
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3626 Carpenter Ave, Dallas, TX 75210 | $1,400 | 2 | 1 | 784 | 0.7 mi |
2509 Birmingham Ave, Dallas, TX 75215 | $1,150 | 2 | 1 | 800 | 0.7 mi |
3710 Sidney St, Dallas, TX 75210 | $1,650 | 2 | 1 | 796 | 1 mi |
2509 Birmingham Ave, Apt 102, Dallas, TX 75215 | $1,250 | 2 | 1 | 650 | 0.7 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