REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
2811 Sutton St, Dallas, TX 75210
$149,900 • 4 beds • 2 baths • 864 sqft
This property might be a fair Long-Term investment with a projected 4.57% first-year return on $31,479 initial cash invested.
Cash On Cash
4.57%
Cap Rate
8%
Rent
$1,625
Signal: Low
Cashflow
$120
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,479
Downpayment $29,980
Closing costs $1,499
Rehab $0
Furnishing $0
Cashflow
Total Income $1,625
Total Expenses $1,505
Mortgage P&I $798
Property Taxes $233
Home Insurance $52
PManagement $162
CapEx $81
Vacancy $98
Maintenance $81
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3702 Cauthorn Dr | $1250 | 4 | 2 | 1.1 mi | |
| 2 | 2711 Lagow St | $2035 | 4 | 2 | 1247 | 0.3 mi |
| 3 | 4302 Robert L Parish Sr Ave | $2100 | 4 | 2 | 1236 | 0.6 mi |
| 4 | 4509 Crozier St | $1899 | 4 | 2.5 | 980 | 2 mi |
| 5 | 4310 Robert L Parish Sr Ave | $1850 | 4 | 2 | 1247 | 0.6 mi |
| 6 | 4318 Elsie Faye Heggins St | $1795 | 4 | 2 | 1276 | 0.8 mi |
| 7 | 3715 Hancock St | $1625 | 4 | 2 | 1290 | 0.9 mi |
| 8 | 3524 Elsie Faye Heggins St | $1675 | 4 | 2 | 1400 | 0.8 mi |
| 9 | 4317 Jamaica St | $1400 | 4 | 2 | 1440 | 0.7 mi |
| 10 | 3912 Avant St | $2050 | 4 | 2 | 1244 | 2.2 mi |
| 11 | 2007 Jb Jackson Jr Blvd | $1235 | 3 | 2 | 872 | 1 mi |
| 12 | 2007J B Jackson Junior Blvd | $1235 | 3 | 2 | 872 | 1 mi |
| 13 | 2009 Jb Jackson Jr Blvd | $1425 | 3 | 2 | 872 | 1 mi |
| 14 | 2005 Jb Jackson Jr Blvd | $1495 | 3 | 2 | 872 | 1 mi |
| 15 | 4807 Military Pkwy | $1800 | 4 | 2 | 1332 | 1.9 mi |
| 16 | 4621 Owenwood Ave | $1750 | 4 | 2 | 1422 | 1.3 mi |
| 17 | 3514 Frank St | $1800 | 4 | 2 | 1582 | 0.4 mi |
| 18 | 4203 Frank St | $1699 | 3 | 2 | 816 | 0.5 mi |
| 19 | 3918 Coolidge St | $1310 | 3 | 2 | 909 | 0.7 mi |
| 20 | 4322 Penelope St | $1550 | 3 | 2 | 909 | 0.7 mi |
| 21 | 2638 Lobdell St | $2250 | 4 | 2 | 1440 | 1.5 mi |
| 22 | 3402 Jeffries St, Unit A | $1549 | 4 | 2 | 1456 | 1.5 mi |
| 23 | 3204 Tuskegee St | $1495 | 3 | 2 | 909 | 0.8 mi |
| 24 | 4307 Hamilton Ave | $1310 | 3 | 2 | 909 | 0.9 mi |
| 25 | 2001 Jb Jackson Jr Blvd | $1495 | 3 | 2 | 909 | 1 mi |