REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
2022 Dudley St, Dallas, TX 75203
$104,0002 beds • 1 baths • 851 sqft

This property could be a profitable Long-Term investment with a projected 12.64% first-year return on $21,840 initial cash invested.

Cash On Cash
12.64%
Cap Rate
9.88%
Rent
$1,450
Signal: Med.
Cashflow
$230
Financing

Purchase Price  $104k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $21,840
Downpayment  $20,800
Closing costs  $1,040
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,450
Total Expenses  $1,220
Mortgage P&I  $554
Property Taxes  $254
Home Insurance  $36
PManagement  $145
CapEx  $72
Vacancy  $87
Maintenance  $72
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11003 Bonnie View Rd$1850218840.3 mi
21508 Lynn Haven Ave$1450219120.7 mi
32402 E 11th St$1400218241.3 mi
4607 Woodbine Ave$1350217821 mi
51227 S Ewing Ave$1450219301.5 mi
62528 Lea Crest Dr$1250218402.8 mi
72250 Areba St, Unit B$175021.57790.4 mi
82812 Canary Dr$1300218122.6 mi
91710 Brookhaven Dr$1500218363.1 mi
101219 E Woodin Blvd$1375219841.7 mi
11237 W Brooklyn Ave$1250218002.9 mi
121810 High Hill Blvd$975210.2 mi
131559 Vermont Ave$14952110661 mi
141214 Dalview Ave, Unit 1$1250210.4 mi
151209 S Marsalis Ave$21002110251.8 mi
161242 Alaska Ave$17502110251.8 mi
172842 Harlandale Ave$1350219602.9 mi
182254 Areba St, Unit A$1350216200.4 mi
192410 Marfa Ave$1350219633.1 mi
20414 Ave I$17502111201.2 mi
21607 S Moore St$1495211.2 mi
22510 Avenue I Unit A$149521.510171.1 mi
23515 S Storey St$16252110522.3 mi
24201 E 12th St, Unit 203$20002110502.5 mi
252606 E Overton Rd$16002110302.9 mi