REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 0.58% first-year return on $22,890 initial cash invested.
Cash On Cash
0.58%
Cap Rate
7.12%
Rent
$1,126
Cashflow
$11
Rent Confidence: High
Annual
$13,512
Median
$1,100
Avg
$1,149
Samples
25
Financing
Purchase Price $109k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $22,890
Downpayment 20% $21,800
Closing costs 1% $1,090
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,126
Total Expenses $1,115
Mortgage P&I 52% $580
Property Taxes 18% $204
Home Insurance 3% $38
PManagement 10% $113
CapEx 5% $56
Vacancy 6% $68
Maintenance 5% $56
Other 0% $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 | 1534 Whitaker Ave | $1390 | 1 | 1 | 700 | 1.2 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 | 1734 Arizona Ave, Unit 1 | $1450 | 1 | 1 | 550 | 1.9 mi |
| 8 | 3550 E Overton Rd, Unit B1 | $1040 | 1 | 1 | 700 | 2.8 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 | 1423 Seevers Ave | $1725 | 1 | 1 | 960 | 2.5 mi |
| 13 | 2254 Areba St, Unit A | $1350 | 2 | 1 | 620 | 1.9 mi |
| 14 | 1532 Whitaker Ave | $1350 | 1 | 1 | 1312 | 1.2 mi |
| 15 | 2906 E Kiest Blvd | $945 | 1.4 mi | |||
| 16 | 1201 S Ewing Ave | $970 | 2.1 mi | |||
| 17 | 2015 Berwick Ave | $715 | 1 | 1 | 1790 | 0.9 mi |
| 18 | 2918 Bardwell Ave | $1150 | 2 | 1 | 783 | 1.9 mi |
| 19 | 2812 Canary Dr | $1400 | 2 | 1 | 812 | 1.6 mi |
| 20 | 2603 Volga Ave | $1400 | 2 | 1 | 812 | 1.9 mi |
| 21 | 103 Terrace Dr, Unit 103 | $1600 | 2 | 1 | 780 | 2.4 mi |
| 22 | 4417 S Lancaster Rd | $1000 | 2.8 mi | |||
| 23 | 607 Woodbine Ave | $1350 | 2 | 1 | 782 | 2.4 mi |
| 24 | 3119 Beauchamp St | $1100 | 2 | 1 | 776 | 2.6 mi |
| 25 | 3550 E Overton Rd, Unit A1 | $792 | 1 | 408 | 2.8 mi |
Projections