Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 44.17% first-year return on $21,000 initial cash invested.
44.17%
Cash On Cash
16.49%
Cap Rate
2.73
DSCR
$1,960
Rent
$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$1,187
Mortgage P&I
26%
$503
Property Taxes
7%
$139
Home Insurance
2%
$35
PManagement
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1619 Poplar St, Dallas, TX 75215 | $2,275 | 3 | 2 | 1464 | 0.5 mi |
2234 Stoneman St, Dallas, TX 75215 | $1,595 | 3 | 2 | 1442 | 0.7 mi |
2314 Dathe St, Dallas, TX 75215 | $1,695 | 3 | 2 | 1388 | 0.2 mi |
4918 S Harwood St, Dallas, TX 75215 | $1,625 | 3 | 2 | 1448 | 1.1 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