REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2811 Sutton St, Dallas, TX 75210

4 beds • 2 baths • 864 sqft

Email

This property might be a fair Long-Term investment with a projected 6.1% first-year return on $31,479 initial cash invested.

6.1%

Cash On Cash

8.34%

Cap Rate

1.31

DSCR

$1,680

Rent

$160

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$150k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$31,479

Downpayment

20%

$29,980

Closing costs

1%

$1,499

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,680

Total Expenses

$1,520

Mortgage P&I

48%

$798

Property Taxes

14%

$233

Home Insurance

3%

$52

PManagement

10%

$168

CapEx

5%

$84

Vacancy

6%

$101

Maintenance

5%

$84

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis