REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 1.36% first-year return on $22,890 initial cash invested.
Cash On Cash
1.36%
Cap Rate
7.3%
Rent
$1,146
Cashflow
$26
Rent Confidence: High
Annual
$13,752
Median
$1,200
Avg
$1,166
Samples
25
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 $1,146
Total Expenses $1,120
Mortgage P&I $580
Property Taxes $204
Home Insurance $38
PManagement $115
CapEx $57
Vacancy $69
Maintenance $57
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2148 Stovall Dr | $750 | 1 | 1 | 607 | 1.4 mi |
| 2 | 2212 Stovall Dr | $950 | 1 | 1 | 589 | 1.3 mi |
| 3 | 3550 E Overton Rd, Unit B2 | $931 | 1 | 1 | 639 | 2.8 mi |
| 4 | 3550 E Overton Rd, Unit B3 | $931 | 1 | 1 | 622 | 2.8 mi |
| 5 | 1554 Danube Drive Danube Dallas Dr, Unit 1555 | $1400 | 1 | 1 | 770 | 1 mi |
| 6 | 3550 E Overton Rd, Unit B4 | $931 | 1 | 1 | 588 | 2.8 mi |
| 7 | 3550 E Overton Rd, Unit B1 | $1040 | 1 | 1 | 700 | 2.8 mi |
| 8 | 1734 Arizona Ave, Unit 1 | $1400 | 1 | 1 | 550 | 1.9 mi |
| 9 | 3550 E Overton Rd, Unit B5 | $891 | 1 | 1 | 566 | 2.8 mi |
| 10 | 510 Avenue I Unit B | $1330 | 1 | 1 | 800 | 2.7 mi |
| 11 | 308 Bonnie View Rd | $835 | 1 | 1 | 2.8 mi | |
| 12 | 2206 Berwick Ave | $700 | 1 | 1 | 400 | 1.2 mi |
| 13 | 1423 Seevers Ave | $1895 | 1 | 1 | 960 | 2.5 mi |
| 14 | 2254 Areba St, Unit B | $1750 | 2 | 1 | 620 | 1.9 mi |
| 15 | 2254 Areba St, Unit A | $1350 | 2 | 1 | 620 | 1.9 mi |
| 16 | 3444 Kellogg Ave | $860 | 1 | 1 | 1272 | 1.4 mi |
| 17 | 2906 E Kiest Blvd | $945 | 1.4 mi | |||
| 18 | 1201 S Ewing Ave | $970 | 2.1 mi | |||
| 19 | 2781 Moffatt Ave | $1200 | 2 | 1 | 720 | 2.8 mi |
| 20 | 2918 Bardwell Ave | $1200 | 2 | 1 | 783 | 1.9 mi |
| 21 | 2812 Canary Dr | $1400 | 2 | 1 | 812 | 1.6 mi |
| 22 | 2603 Volga Ave | $1400 | 2 | 1 | 812 | 1.9 mi |
| 23 | 3330 Utah Ave | $1250 | 2 | 1 | 792 | 2.1 mi |
| 24 | 2528 Lea Crest Dr | $1250 | 2 | 1 | 840 | 1.4 mi |
| 25 | 103 Terrace Dr, Unit 103 | $1600 | 2 | 1 | 780 | 2.4 mi |