• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1003 Epenard St, Dallas, TX 75211
$100,0003 beds • 2 baths • 1409 sqft

This property could be a profitable Long-Term investment with a projected 67.89% first-year return on $21,000 initial cash invested.

Cash On Cash
67.89%
Cap Rate
22.18%
Rent
$2,550
Cashflow
$1,188
Financing

Purchase Price  $100,000
Downpayment  20.0%
Interest Rate  7.0%
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  $2,550
Total Expenses  $1,362
Mortgage P&I  21% $532
Property Taxes  5% $131
Home Insurance  1% $35
PManagement  10% $255
CapEx  5% $128
Vacancy  6% $153
Maintenance  5% $128
Other  0% $0
Google Maps with the subject property comparables is loading...