• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 3.96% first-year return on $31,479 initial cash invested.

Cash On Cash
3.96%
Cap Rate
7.86%
Rent
$1,603
Cashflow
$104
Rent Confidence:  High
Annual
$19,236
Median
$1,625
Avg
$1,642
Samples
25
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  $1,603
Total Expenses  $1,499
Mortgage P&I  50% $798
Property Taxes  15% $233
Home Insurance  3% $52
PManagement  10% $160
CapEx  5% $80
Vacancy  6% $96
Maintenance  5% $80
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13702 Cauthorn Dr$1250421.1 mi
23627 Meyers St$17954211441.2 mi
32711 Lagow St$20354212470.3 mi
44302 Robert L Parish Sr Ave$21004212360.6 mi
54310 Robert L Parish Sr Ave$18504212470.6 mi
64318 Elsie Faye Heggins St$17954212760.8 mi
73715 Hancock St$16254212900.9 mi
82830 Metropolitan Ave$16454212741.3 mi
93524 Elsie Faye Heggins St$16754214000.8 mi
102007J B Jackson Junior Blvd$1235328721 mi
112007 Jb Jackson Jr Blvd$1235328721 mi
122009 Jb Jackson Jr Blvd$1425328721 mi
134621 Owenwood Ave$17504214221.3 mi
143514 Frank St$18004215820.4 mi
154203 Frank St$1699328160.5 mi
163918 Coolidge St$1310329090.7 mi
173622 Elsie Faye Heggins St$1310329090.8 mi
184322 Penelope St$1550329090.7 mi
192638 Lobdell St$22504214401.5 mi
203402 Jeffries St, Unit A$15494214561.5 mi
213204 Tuskegee St$1495329090.8 mi
224307 Hamilton Ave$1310329090.9 mi
232001 Jb Jackson Jr Blvd$1495329091 mi
243930 Coolidge St$26004216640.7 mi
252647 Elsie Faye Heggins St$1255328761.8 mi

Projections