REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
3250 E Ledbetter Dr, Dallas, TX 75216
$139,000 • 3 beds • 2 baths • 1392 sqft

This property might be a fair Long-Term investment with a projected 9.66% first-year return on $29,190 initial cash invested.

Cash On Cash
9.66%
Cap Rate
8.68%
Rent
$1,880
Cashflow
$235
Rent Confidence:  High
Annual
$22,560
Median
$1,875
Avg
$1,877
Samples
25
Financing
Purchase Price  $139k
Downpayment  20.0%
Interest Rate  6.1%
Mortgage Duration  30yr.
Cash To Invest
Total  $29,190
Downpayment  20% $27,800
Closing costs  1% $1,390
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,880
Total Expenses  $1,645
Mortgage P&I  36% $676
Property Taxes  23% $431
Home Insurance  3% $49
PManagement  10% $188
CapEx  5% $94
Vacancy  6% $113
Maintenance  5% $94
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14815 Haas Dr, Dallas, TX 75216$18003213620.3 mi
24321 Kolloch Dr, Dallas, TX 75216$16953214320.9 mi
33819 Black Oak Dr, Dallas, TX 75241$16003213881.2 mi
44615 Cherbourg St, Dallas, TX 75216$23003213651.3 mi
54245 Ambrose Dr, Dallas, TX 75241$15953213881.7 mi
63207 Mallory Dr, Dallas, TX 75216$19953212640.6 mi
74248 Ambrose Dr, Dallas, TX 75241$16503214271.8 mi
83807 Alsbury St, Dallas, TX 75216$19953214751.3 mi
94256 Ambrose Dr, Dallas, TX 75241$17503213421.8 mi
103716 Vandervort Dr, Dallas, TX 75216$18453212981.4 mi
116138 Flagstaff Dr, Dallas, TX 75241$23003214451.9 mi
125160 Cardiff St, Dallas, TX 75241$15003212510.9 mi
133511 Keyridge Dr, Dallas, TX 75241$19653215321.1 mi
141639 Presidio Ave, Dallas, TX 75216$22003214112.4 mi
151687 Wagon Wheels Trl, Dallas, TX 75241$17853214212.3 mi
162102 E Overton Rd, Dallas, TX 75216$17503213322 mi
172307 Lea Crest Dr, Dallas, TX 75216$19003213121.9 mi
181603 E Ann Arbor Ave, Dallas, TX 75216$21003214462.2 mi
192151 E Overton Rd, Dallas, TX 75216$19003213122 mi
202653 Almeda Dr, Dallas, TX 75216$18003213342.3 mi
214838 E Frio Dr, Dallas, TX 75216$21003214792.2 mi
226428 Teague Dr, Dallas, TX 75241$19403214542.4 mi
236634 Cool Morn Dr, Dallas, TX 75241$18753214242.7 mi
246041 Golden Gate Dr, Dallas, TX 75241$16953212721.8 mi
254532 Solar Ln, Dallas, TX 75216$19003216001.2 mi

Projections