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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
3114 Carpenter Ave, Dallas, TX 75215
$140,5002 beds • 1 baths • 1176 sqft

This property might be a fair Long-Term investment with a projected 0.73% first-year return on $29,505 initial cash invested.

Cash On Cash
0.73%
Cap Rate
7.17%
Rent
$1,460
Cashflow
$18
Rent Confidence:  High
Annual
$17,520
Median
$1,400
Avg
$1,425
Samples
25
Financing

Purchase Price  $141k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $29,505
Downpayment  20% $28,100
Closing costs  1% $1,405
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,460
Total Expenses  $1,442
Mortgage P&I  51% $748
Property Taxes  18% $265
Home Insurance  3% $49
PManagement  10% $146
CapEx  5% $73
Vacancy  6% $88
Maintenance  5% $73
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13717 Myrtle St$24992110841 mi
23307 Reed Ln$14002110000.3 mi
33455 Roberts Ave$15952110501.1 mi
43603 York St$1900219860.6 mi
54205 Metropolitan Ave, Unit 103$11502113201.5 mi
63322 Goldspier Dr$1200218680.6 mi
73220 Elsie Faye Heggins St$1350218400.4 mi
83615 Reese Dr$1100211 mi
93627 Reese Dr$1100211 mi
102706 Marder St$1100211 mi
112831 Tanner St$19002212251.2 mi
123606 Meyers St$1200218841 mi
133739 Meadow St$1150218520.8 mi
142634 Burger Ave$1495218831.2 mi
152902 Brigham Ln$1100218721.2 mi
162607 Burger Ave$14952211101.3 mi
173711 Octavia St$1450211.5 mi
184218 Carpenter Ave$1495218641.2 mi
193814 Wendelkin St$15952115501.6 mi
203626 Cauthorn Dr$1350218401 mi
212219J B Jackson Jr Blvd, Unit B5$1350218000.9 mi
223626 Carpenter Ave$1400217840.7 mi
233710 Sidney St$1650217960.9 mi
242516 Metropolitan Ave$1495218251.3 mi
253623 Reese Dr$1100217681 mi

Projections