REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2022 Dudley St, Dallas, TX 75203

2 beds • 1 baths • 851 sqft

Email

This property could be a profitable Long-Term investment with a projected 12.97% first-year return on $21,840 initial cash invested.

12.97%

Cash On Cash

9.96%

Cap Rate

1.56

DSCR

$1,460

Rent

$236

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$104k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$21,840

Downpayment

20%

$20,800

Closing costs

1%

$1,040

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,460

Total Expenses

$1,224

Mortgage P&I

38%

$554

Property Taxes

17%

$254

Home Insurance

2%

$36

PManagement

10%

$146

CapEx

5%

$73

Vacancy

6%

$88

Maintenance

5%

$73

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis