REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2329 Poplar St, Dallas, TX 75215
$165,000 • 2 beds • 1 baths • 829 sqft

This property looks like a bad Long-Term investment with a projected -6.44% first-year return on $34,650 initial cash invested.

Cash On Cash
-6.44%
Cap Rate
5.48%
Rent
$1,218
Cashflow
-$186
Rent Confidence:  High
Annual
$14,616
Median
$1,200
Avg
$1,218
Samples
25
Financing
Purchase Price  $165k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $34,650
Downpayment  $33,000
Closing costs  $1,650
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,218
Total Expenses  $1,404
Mortgage P&I  $878
Property Taxes  $151
Home Insurance  $58
PManagement  $122
CapEx  $61
Vacancy  $73
Maintenance  $61
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12516 Metropolitan Ave$1495218250.6 mi
23416 Wendelkin St$1200218000.9 mi
33416 Wendelkin St, Unit All$1100218000.9 mi
42509 Birmingham Ave$1150218001.1 mi
53739 Meadow St$1150218521.2 mi
63220 Elsie Faye Heggins St$1350218401.5 mi
72634 Burger Ave$1495218830.9 mi
82509 Birmingham Ave, Apt 202$1150217801.1 mi
93100 Botham Jean Blvd, Unit 16$950218001.6 mi
103100 Botham Jean Blvd, Unit 6$950218001.6 mi
113606 Meyers St$1200218841.2 mi
122902 Brigham Ln$1100218721.5 mi
133322 Goldspier Dr$1200218681.7 mi
141724 Pear St, # 1$1100217250.5 mi
151724 Pear St, Unit 1$1045217250.5 mi
162623 Peabody Ave, Apt 101$1175217601.4 mi
173626 Carpenter Ave$1400217841.9 mi
182807 Frost Ave$1200217531.4 mi
191636 Garden Dr$1195217001 mi
202509 Birmingham Ave, Apt 201$1250217041.1 mi
213307 Reed Ln$14002110001.4 mi
223020 South Blvd, Unit 1$1300217001.8 mi
233022 South Blvd, Apt 204$1300217001.8 mi
243022 South Blvd, Apt 207$1300217001.8 mi
253022 South Blvd, Apt 206$1300217001.8 mi