REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2403 Anderson St, Dallas, TX 75215

3 beds • 1 baths • 984 sqft

Email

This property could be a profitable Long-Term investment with a projected 25.05% first-year return on $26,250 initial cash invested.

25.05%

Cash On Cash

12.17%

Cap Rate

$1,700

Rent

$548

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$125k

Downpayment

20.0%

Interest Rate

6.5%

Mortgage Duration

30yr.

Cash To Invest

Total

$26,250

Downpayment

20%

$25,000

Closing costs

1%

$1,250

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,700

Total Expenses

$1,152

Mortgage P&I

37%

$635

Property Taxes

2%

$31

Home Insurance

3%

$44

PManagement

10%

$170

CapEx

5%

$85

Vacancy

6%

$102

Maintenance

5%

$85

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

3238 Spring Ave, Dallas, TX 75215

$1,395

3

1

988

1.3 mi

3603 Kenilworth St, Dallas, TX 75210

$1,595

3

1

1000

1.3 mi

3618 Jeffries St, Dallas, TX 75215

$1,695

3

1

960

1.4 mi

2823 Carpenter Ave, Dallas, TX 75215

$1,500

3

1

1058

0.9 mi

104 W Rancho Del Cerro

$2,500

4

2

2380

1.3 mi

1255 S Forest Knoll St

$1,100

2

1

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis