REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1725 E Ohio Ave, Dallas, TX 75216
$109,0001 beds • 1 baths • 640 sqft

This property might be a fair Long-Term investment with a projected 3.46% first-year return on $22,890 initial cash invested.

Cash On Cash
3.46%
Cap Rate
7.77%
Rent
$1,200
Signal: Med.
Cashflow
$66
Financing

Purchase Price  $109k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $22,890
Downpayment  $21,800
Closing costs  $1,090
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,200
Total Expenses  $1,134
Mortgage P&I  $580
Property Taxes  $204
Home Insurance  $38
PManagement  $120
CapEx  $60
Vacancy  $72
Maintenance  $60
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12123 Lea Crest Dr, Unit 2123$1000116121.5 mi
22212 Stovall Dr$950115891.3 mi
31554 Danube Drive Danube Dallas Dr, Unit 1555$1400117701 mi
4260 S Corinth Street Rd, Unit 256$975116002.9 mi
51734 Arizona Ave, Unit 1$1400115501.9 mi
61908 Village Way$1150118001.3 mi
71906 Village Way$1150118001.3 mi
8810 S Storey St$1200117672.7 mi
9510 Avenue I Unit B$1330118002.7 mi
101224 Georgia Ave$800114300.9 mi
11308 Bonnie View Rd$835112.8 mi
121D 728814, Unit Bedroom$550112.9 mi
132206 Berwick Ave$700114001.2 mi
142254 Areba St, Unit A$1350216201.9 mi
152138 Custer Dr, Unit A$1200216502.4 mi
162138 Custer Dr, Unit B$1250216502.4 mi
172906 E Kiest Blvd$9451.4 mi
183550 E Overton Rd$82512.9 mi
192454 S Zang Blvd$130012.9 mi
201201 S Ewing Ave$9702.1 mi
212781 Moffatt Ave$1200217202.8 mi
222812 Canary Dr$1300218121.6 mi
233330 Utah Ave$1250217922.1 mi
242528 Lea Crest Dr$1250218401.4 mi
252603 Volga Ave$1495218121.9 mi