- Airbnb
- Long-Term
- Mid-Term
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 Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3724 Latimer St | $1700 | 2 | 1 | 1230 | 1.2 mi |
2 | 2805 Carter St | $950 | 2 | 1 | 1236 | 1.8 mi |
3 | 3455 Roberts Ave | $1650 | 2 | 1 | 1050 | 1.1 mi |
4 | 3603 York St | $1900 | 2 | 1 | 986 | 0.6 mi |
5 | 3322 Goldspier Dr | $1200 | 2 | 1 | 868 | 0.6 mi |
6 | 3220 Elsie Faye Heggins St | $1350 | 2 | 1 | 840 | 0.4 mi |
7 | 3615 Reese Dr | $1100 | 2 | 1 | 1 mi | |
8 | 3627 Reese Dr | $1100 | 2 | 1 | 1 mi | |
9 | 3210 Spring Ave | $1350 | 2 | 1 | 836 | 0.3 mi |
10 | 2706 Marder St | $1100 | 2 | 1 | 1 mi | |
11 | 3606 Meyers St | $1200 | 2 | 1 | 884 | 1.1 mi |
12 | 3739 Meadow St | $1150 | 2 | 1 | 852 | 0.8 mi |
13 | 2634 Burger Ave | $1495 | 2 | 1 | 883 | 1.3 mi |
14 | 2902 Brigham Ln | $1100 | 2 | 1 | 872 | 1.2 mi |
15 | 3711 Octavia St | $1450 | 2 | 1 | 1.5 mi | |
16 | 4218 Carpenter Ave | $1495 | 2 | 1 | 864 | 1.2 mi |
17 | 3626 Cauthorn Dr | $1350 | 2 | 1 | 840 | 1 mi |
18 | 3814 Wendelkin St | $1595 | 2 | 1 | 1550 | 1.6 mi |
19 | 1615 Garden Dr | $1100 | 2 | 1 | 1.9 mi | |
20 | 3626 Carpenter Ave | $1400 | 2 | 1 | 784 | 0.7 mi |
21 | 2516 Metropolitan Ave | $1495 | 2 | 1 | 825 | 1.3 mi |
22 | 3623 Reese Dr | $1100 | 2 | 1 | 768 | 1 mi |
23 | 2807 Frost Ave | $1200 | 2 | 1 | 753 | 1 mi |
24 | 2509 Birmingham Ave | $1150 | 2 | 1 | 800 | 1.7 mi |
25 | 4704 Collins Ave Unit B | $1400 | 2 | 1 | 800 | 1.9 mi |