Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.45% first-year return on $31,500 initial cash invested.
13.45%
Cash On Cash
9.81%
Cap Rate
1.58
DSCR
$1,970
Rent
$353
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$1,617
Mortgage P&I
39%
$775
Property Taxes
14%
$279
Home Insurance
3%
$52
PManagement
10%
$197
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 |
---|---|---|---|---|---|
3829 Colonial Ave, Dallas, TX 75215 | $1,550 | 3 | 1 | 1453 | 0.1 mi |
3109 Peabody Ave, Dallas, TX 75215 | $1,750 | 3 | 1 | 1616 | 1.1 mi |
3401 S Harwood St, Dallas, TX 75215 | $2,000 | 3 | 1 | 1724 | 0.4 mi |
1619 Poplar St, Dallas, TX 75215 | $2,275 | 3 | 2 | 1464 | 0.3 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