REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

3220 S Beckley Ave, Dallas, TX 75224

3 beds • 1 baths • 1155 sqft

Email

This property could be a profitable Long-Term investment with a projected 16.82% first-year return on $26,250 initial cash invested.

16.82%

Cash On Cash

10.82%

Cap Rate

1.69

DSCR

$1,870

Rent

$368

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$125k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$26,250

Downpayment

20%

$25,000

Closing costs

1%

$1,250

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,870

Total Expenses

$1,502

Mortgage P&I

36%

$665

Property Taxes

16%

$306

Home Insurance

2%

$44

PManagement

10%

$187

CapEx

5%

$94

Vacancy

6%

$112

Maintenance

5%

$94

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