REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
3114 Carpenter Ave, Dallas, TX 75215
$140,500 • 2 beds • 1 baths • 1176 sqft

This property looks like a bad Long-Term investment with a projected -2.6% first-year return on $29,505 initial cash invested.

Cash On Cash
-2.6%
Cap Rate
6.42%
Rent
$1,350
Signal: Med.
Cashflow
-$64
Financing
Purchase Price  $141k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $29,505
Downpayment  $28,100
Closing costs  $1,405
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,350
Total Expenses  $1,414
Mortgage P&I  $748
Property Taxes  $265
Home Insurance  $49
PManagement  $135
CapEx  $68
Vacancy  $81
Maintenance  $68
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13724 Latimer St$17002112301.2 mi
22805 Carter St$9502112361.8 mi
33455 Roberts Ave$16502110501.1 mi
43603 York St$1900219860.6 mi
53322 Goldspier Dr$1200218680.6 mi
63220 Elsie Faye Heggins St$1350218400.4 mi
73615 Reese Dr$1100211 mi
83627 Reese Dr$1100211 mi
93210 Spring Ave$1350218360.3 mi
102706 Marder St$1100211 mi
113606 Meyers St$1200218841.1 mi
123739 Meadow St$1150218520.8 mi
132634 Burger Ave$1495218831.3 mi
142902 Brigham Ln$1100218721.2 mi
153711 Octavia St$1450211.5 mi
164218 Carpenter Ave$1495218641.2 mi
173626 Cauthorn Dr$1350218401 mi
183814 Wendelkin St$15952115501.6 mi
191615 Garden Dr$1100211.9 mi
203626 Carpenter Ave$1400217840.7 mi
212516 Metropolitan Ave$1495218251.3 mi
223623 Reese Dr$1100217681 mi
232807 Frost Ave$1200217531 mi
242509 Birmingham Ave$1150218001.7 mi
254704 Collins Ave Unit B$1400218001.9 mi