• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
2715 Springdale St, Dallas, TX 75210
$85,0003 beds • 1 baths • 924 sqft

This property could be a profitable Long-Term investment with a projected 28.37% first-year return on $17,850 initial cash invested.

Cash On Cash
28.37%
Cap Rate
13.38%
Rent
$1,490
Cashflow
$422
Financing

Purchase Price  $85,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $17,850
Downpayment  20% $17,000
Closing costs  1% $850
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,490
Total Expenses  $1,068
Mortgage P&I  30% $452
Property Taxes  13% $200
Home Insurance  2% $30
PManagement  10% $149
CapEx  5% $74
Vacancy  6% $89
Maintenance  5% $74
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections