Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.85% first-year return on $28,119 initial cash invested.
5.85%
Cash On Cash
8.18%
Cap Rate
1.32
DSCR
$1,690
Rent
$137
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,119
Downpayment
20%
$26,780
Closing costs
1%
$1,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,553
Mortgage P&I
41%
$692
Property Taxes
22%
$376
Home Insurance
3%
$47
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|
745 Goldwood Dr, Dallas, TX 75232 | $1,600 | 3 | 1 | 1072 | 0.2 mi |
726 Bluewood Dr, Dallas, TX 75232 | $1,650 | 3 | 1 | 895 | 0.5 mi |
6215 Silvery Moon Dr, Dallas, TX 75241 | $1,650 | 3 | 1 | 991 | 2.1 mi |
405 Highcrest Dr, Dallas, TX 75232 | $1,600 | 3 | 1 | 1171 | 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