Property Analysis for 1407 Singleton Blvd, Dallas, TX 75212

Long-Term Rental Analysis

1407 Singleton Blvd, Dallas, TX 75212

$150,000 • 2 beds • 1 baths • 700 sqft

This property might be a fair Long-Term investment with a projected 2.25% first-year return on $31,500 initial cash invested.

Cash On Cash

2.25%

Cap Rate

7.41%

Rent

$1,440

Cashflow

$59

Rent Confidence: High

Annual

$17,280

Median

$1,470

Avg

$1,440

Samples

Financing

Purchase Price $150k

Downpayment 20.0%

Interest Rate 7.0%

Mortgage Duration 30yr.

Cash To Invest

Total $31,500

Downpayment $30,000

Closing costs $1,500

Rehab $0

Furnishing $0

Cashflow

Total Income $1,440

Total Expenses $1,381

Mortgage P&I $795

Property Taxes $160

Home Insurance $52

PManagement 10% $144

CapEx 5% $72

Vacancy 6% $86

Maintenance 5% $72

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	3111 Conklin St	$1600	2	1	672	0.4 mi
2	931 Muncie Ave	$1200	2	1	1008	0.6 mi
3	933 Muncie Ave	$1200	2	1	1008	0.6 mi
4	500 Singleton Blvd, Unit B4	$1470	1	1	702	1 mi
5	1212 Singleton Blvd, Unit B2	$1558	1	1	756	0.2 mi
6	1212 Singleton Blvd	$1435	1	1	756	0.2 mi
7	1212 Singleton Blvd, Apt 2024	$1467	1	1	756	0.2 mi
8	1212 Singleton Blvd, Apt 4079	$1480	1	1	756	0.2 mi
9	1212 Singleton Blvd, Apt 4087	$1470	1	1	756	0.2 mi
10	1212 Singleton Blvd, Apt 4038	$1469	1	1	756	0.2 mi
11	1212 Singleton Blvd, Apt 2053	$1501	1	1	756	0.2 mi
12	1212 Singleton Blvd, Apt 2065	$1453	1	1	756	0.2 mi
13	1212 Singleton Blvd, Apt 4084	$1547	1	1	756	0.2 mi
14	1212 Singleton Blvd, Apt 3087	$1524	1	1	756	0.2 mi
15	1212 Singleton Blvd, Apt 4016	$1476	1	1	756	0.2 mi
16	1212 Singleton Blvd, Apt 3092	$1522	1	1	756	0.2 mi
17	1212 Singleton Blvd, Apt 2078	$1506	1	1	756	0.2 mi
18	1212 Singleton Blvd, Apt 4058	$1481	1	1	756	0.2 mi
19	1212 Singleton Blvd, Apt 3033	$1521	1	1	756	0.2 mi
20	1212 Singleton Blvd, Apt 1100	$1471	1	1	756	0.2 mi
21	1212 Singleton Blvd, Apt 2100	$1420	1	1	756	0.2 mi
22	1212 Singleton Blvd, Apt 3049	$1470	1	1	756	0.2 mi
23	1212 Singleton Blvd, Unit A154	$1272	1	1	756	0.2 mi
24	1212 Singleton Blvd, Unit C154	$1272	1	1	756	0.2 mi
25	1212 Singleton Blvd, Unit A1	$1210		1	504	0.2 mi