REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2718 Eagle Dr, Dallas, TX 75216
$139,900 • 2 beds • 1 baths • 800 sqft

This property looks like a bad Long-Term investment with a projected -4.74% first-year return on $29,379 initial cash invested.

Cash On Cash
-4.74%
Cap Rate
5.95%
Rent
$1,291
Cashflow
-$116
Rent Confidence:  High
Annual
$15,492
Median
$1,250
Avg
$1,293
Samples
25
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  $1,291
Total Expenses  $1,407
Mortgage P&I  $745
Property Taxes  $277
Home Insurance  $49
PManagement  $129
CapEx  $65
Vacancy  $77
Maintenance  $65
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12812 Canary Dr$1400218120.2 mi
22918 Bardwell Ave$1200217830.4 mi
32603 Volga Ave$1400218120.9 mi
42644 Kathleen Ave$1525218280.8 mi
52636 Volga Ave$1300218280.9 mi
62528 Lea Crest Dr$1250218400.8 mi
73119 Beauchamp Ave$1100217761.1 mi
83550 E Overton Rd, Unit C1$1084218071.5 mi
93550 E Overton Rd, Unit C2$1064217901.5 mi
102755 E Ledbetter Dr, Unit C5$1079217962.6 mi
112755 E Ledbetter Dr, Unit C4$1079218162.6 mi
123330 Utah Ave$1250217922.8 mi
132755 E Ledbetter Dr, Unit C6$1064217772.6 mi
142755 E Ledbetter Dr, Unit C3$1079218252.6 mi
152781 Moffatt Ave$1200217201.5 mi
162755 E Ledbetter Dr, Unit C7$1064217562.6 mi
172755 E Ledbetter Dr, Unit C8$1064217522.6 mi
183314 Maryland Ave$1460218553.1 mi
191003 Bonnie View Rd$1850218842.6 mi
201508 Lynn Haven Ave$1450219122.5 mi
212250 Areba St, Unit B$175021.57792.5 mi
221614 Mentor Ave$1695217203.2 mi
232842 Harlandale Ave$1350219602.5 mi
242755 E Ledbetter Dr, Unit C1$118821.58562.6 mi
251219 E Woodin Blvd$1375219842.4 mi