REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2125 E Overton Rd, Dallas, TX 75216
$155,000 • 2 beds • 2 baths • 1552 sqft

This property could be a profitable Long-Term investment with a projected 11.06% first-year return on $32,550 initial cash invested.

Cash On Cash
11.06%
Cap Rate
9.44%
Rent
$1,932
Cashflow
$300
Rent Confidence:  High
Annual
$23,184
Median
$1,900
Avg
$1,935
Samples
25
Financing
Purchase Price  $155k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $32,550
Downpayment  $31,000
Closing costs  $1,550
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,932
Total Expenses  $1,632
Mortgage P&I  $822
Property Taxes  $253
Home Insurance  $54
PManagement  10% $193
CapEx  5% $97
Vacancy  6% $116
Maintenance  5% $97
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11211 Georgia Ave$15252214582.3 mi
23846 Sonora Ave$18502210500.5 mi
32414 Idaho Ave$20002211492 mi
41540 E Ann Arbor Ave$18002210961.5 mi
54003 Vanette Ln$2500222.4 mi
61243 Marfa Ave$16002119201.4 mi
71535 Harbor Rd$16503215741.1 mi
83926 S Denley Dr$16503214940.7 mi
92210 Dugald Pl$21003215411.6 mi
102806 E Atoll Dr$14503216520.9 mi
112703 Downing Ave$17953216401 mi
124245 Cardinal Dr$24003216051.4 mi
131639 Presidio Ave$22003214110.7 mi
142102 E Overton Rd$17503213320.1 mi
154015 Kushla Ave$17003215971.9 mi
161603 E Ann Arbor Ave$21003214461.4 mi
172151 E Overton Rd$19003213120.1 mi
184147 Gladewater Rd$16953213800.8 mi
192540 56th St$20003215452.6 mi
202307 Lea Crest Dr$19003213120.4 mi
214838 E Frio Dr$21003214792.1 mi
222035 Southerland Ave$21003214852.2 mi
234011 Sun Valley Dr$20503215362.7 mi
242141 E Overton Rd$18503212720.1 mi
251515 Exeter Ave$27003217231.5 mi