REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
2718 Eagle Dr, Dallas, TX 75216
$139,9002 beds • 1 baths • 800 sqft

This property looks like a bad Long-Term investment with a projected -2.98% first-year return on $29,379 initial cash invested.

Cash On Cash
-2.98%
Cap Rate
6.35%
Rent
$1,350
Signal: Med.
Cashflow
-$73
Financing

Purchase Price  $140k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $29,379
Downpayment  $27,980
Closing costs  $1,399
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,350
Total Expenses  $1,423
Mortgage P&I  $745
Property Taxes  $277
Home Insurance  $49
PManagement  $135
CapEx  $68
Vacancy  $81
Maintenance  $68
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12812 Canary Dr$1300218120.2 mi
22603 Volga Ave$1495218120.9 mi
32644 Kathleen Ave$1525218280.8 mi
42636 Volga Ave$1250218280.9 mi
52528 Lea Crest Dr$1250218400.8 mi
63119 Beauchamp Ave$1100217761.1 mi
73330 Utah Ave$1250217922.8 mi
82120 52nd St$1025218003 mi
92781 Moffatt Ave$1200217201.5 mi
10607 Woodbine Ave$1350217823.4 mi
112410 Marfa Ave$1350219631.1 mi
123314 Maryland Ave$1460218553.1 mi
131003 Bonnie View Rd$1850218842.6 mi
142606 E Overton Rd$16002110300.7 mi
153527 Maryland Ave$1250218543.3 mi
161508 Lynn Haven Ave$1450219122.5 mi
172250 Areba St, Unit B$175021.57792.5 mi
181614 Mentor Ave$1650217203.2 mi
192138 Custer Dr, Unit A$1200216501.8 mi
202138 Custer Dr, Unit B$1250216501.8 mi
212842 Harlandale Ave$1350219602.5 mi
223608 S Marsalis Ave$1300219073.4 mi
231219 E Woodin Blvd$1375219842.4 mi
241227 S Ewing Ave$1450219303.4 mi
253042 Britton Dr$15002110322.2 mi