REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
1305 Mill Stream Dr, Dallas, TX 75232
$179,900 • 3 beds • 2 baths • 1211 sqft

This property looks like a bad Long-Term investment with a projected -3.05% first-year return on $37,779 initial cash invested.

Cash On Cash
-3.05%
Cap Rate
6.3%
Rent
$1,721
Cashflow
-$96
Rent Confidence:  High
Annual
$20,652
Median
$1,735
Avg
$1,719
Samples
25
Financing
Purchase Price  $180k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $37,779
Downpayment  20% $35,980
Closing costs  1% $1,799
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,721
Total Expenses  $1,817
Mortgage P&I  55% $955
Property Taxes  20% $352
Home Insurance  4% $63
PManagement  10% $172
CapEx  5% $86
Vacancy  6% $103
Maintenance  5% $86
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1932 Edgedale Dr$20003212150.5 mi
27837 Lost Mirage Dr$19753212490.4 mi
38024 Meagan Way$19053212520.3 mi
48024 Megan Way$19053212520.3 mi
5712 Edgedale Dr$17503211640.8 mi
67842 Greenspan Ave$17003211681 mi
77847 Mirage Valley Dr$22003213380.2 mi
87120 Waycrest Dr$17953212281.6 mi
97827 Lost Mirage Dr$15953213380.4 mi
107217 Larchway Dr$16003211881.6 mi
117420 Arborcrest Dr$16503212181.9 mi
127931 Texridge Dr$17353212441.6 mi
13415 Longridge Dr$16253212481.6 mi
147832 Texridge Dr$17953211861.7 mi
15714 Oceanview Dr$18503213130.9 mi
167676 Woodspan Dr$16953211371.1 mi
17415 415 Longridge Dr$16253212481.6 mi
187943 Silverdale Dr$16003211040.7 mi
191704 Dolores Way$17753213590.4 mi
207847 Robincreek Dr$15853212941.2 mi
21417 Goldwood Dr$17953211541.5 mi
221301 W Wheatland Rd$8303210500.3 mi
23113 Cliff Heights Cir$15003211762 mi
24318 Kirnwood Dr$17003212821.6 mi
257640 Ryanridge Dr$18003212741.7 mi

Projections