REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
2811 Sutton St, Dallas, TX 75210
$149,9004 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 PropertyRentBedsBathsSQFTDistance
13702 Cauthorn Dr$1250421.1 mi
22711 Lagow St$20354212470.3 mi
34302 Robert L Parish Sr Ave$21004212360.6 mi
44509 Crozier St$189942.59802 mi
54310 Robert L Parish Sr Ave$18504212470.6 mi
64318 Elsie Faye Heggins St$17954212760.8 mi
73715 Hancock St$16254212900.9 mi
83524 Elsie Faye Heggins St$16754214000.8 mi
94317 Jamaica St$14004214400.7 mi
103912 Avant St$20504212442.2 mi
112007 Jb Jackson Jr Blvd$1235328721 mi
122007J B Jackson Junior Blvd$1235328721 mi
132009 Jb Jackson Jr Blvd$1425328721 mi
142005 Jb Jackson Jr Blvd$1495328721 mi
154807 Military Pkwy$18004213321.9 mi
164621 Owenwood Ave$17504214221.3 mi
173514 Frank St$18004215820.4 mi
184203 Frank St$1699328160.5 mi
193918 Coolidge St$1310329090.7 mi
204322 Penelope St$1550329090.7 mi
212638 Lobdell St$22504214401.5 mi
223402 Jeffries St, Unit A$15494214561.5 mi
233204 Tuskegee St$1495329090.8 mi
244307 Hamilton Ave$1310329090.9 mi
252001 Jb Jackson Jr Blvd$1495329091 mi