REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2022 Dudley St, Dallas, TX 75203
$104,000 • 2 beds • 1 baths • 851 sqft

This property might be a fair Long-Term investment with a projected 9.62% first-year return on $21,840 initial cash invested.

Cash On Cash
9.62%
Cap Rate
9.21%
Rent
$1,378
Cashflow
$175
Rent Confidence:  High
Annual
$16,536
Median
$1,375
Avg
$1,377
Samples
25
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  $1,378
Total Expenses  $1,203
Mortgage P&I  $554
Property Taxes  $254
Home Insurance  $36
PManagement  $138
CapEx  $69
Vacancy  $83
Maintenance  $69
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
72812 Canary Dr$1400218122.6 mi
82250 Areba St, Unit B$175021.57790.4 mi
9308 E 8th St, Apt 108$1400218002.8 mi
103550 E Overton Rd, Unit C1$1084218073 mi
111219 E Woodin Blvd$1375219841.7 mi
123100 Botham Jean Blvd, Unit 16$950218002.9 mi
133100 Botham Jean Blvd, Unit 6$950218002.9 mi
14237 W Brooklyn Ave$1250218002.9 mi
152918 Bardwell Ave$1200217832.7 mi
163550 E Overton Rd, Unit C2$1064217903 mi
171810 High Hill Blvd$975210.2 mi
181559 Vermont Ave$14952110661 mi
191214 Dalview Ave, Unit 1$1250210.4 mi
201209 S Marsalis Ave$21002110251.8 mi
212206 Rockefeller Blvd$1495216801.4 mi
221242 Alaska Ave$17502110251.8 mi
232842 Harlandale Ave$1350219602.9 mi
242254 Areba St, Unit A$1350216200.4 mi
25607 S Moore St$1495211.2 mi