REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
3302 Culver St, Dallas, TX 75223
$165,000 • 2 beds • 1 baths • 1023 sqft

This property might be a fair Long-Term investment with a projected 3.77% first-year return on $34,650 initial cash invested.

Cash On Cash
3.77%
Cap Rate
7.83%
Rent
$1,796
Cashflow
$109
Rent Confidence:  High
Annual
$21,552
Median
$1,764
Avg
$1,794
Samples
25
Financing
Purchase Price  $165k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $34,650
Downpayment  $33,000
Closing costs  $1,650
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,796
Total Expenses  $1,687
Mortgage P&I  $878
Property Taxes  $283
Home Insurance  $58
PManagement  $180
CapEx  $90
Vacancy  $108
Maintenance  $90
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1715 Newell Ave$29002110521.8 mi
2417 Martinique Ave, Unit 1$16952111321.7 mi
36517 Santa Fe Ave$239521.510141.9 mi
46930 Santa Monica Dr$24002112001.9 mi
52805 Carter St$9502112361.6 mi
66523 Santa Fe Ave$1850218602 mi
74614 Gurley Ave$1650218271.9 mi
84614 Gurley Ave, Unit 202$1400218271.9 mi
94704 Collins Ave Unit B$1400218001.6 mi
104704 Collins Ave Unit A$1400218001.6 mi
11925 Mount Auburn Ave$15002210831.2 mi
124739 Collins Ave$1300217701.4 mi
134822 Baldwin St$1100211.4 mi
146922 Lindsley Ave$28002113301.8 mi
154511 Hamilton Ave$1100211.5 mi
165408 Alton Ave$20502113261.9 mi
175312 Dimple Jackson St$1100217681.6 mi
187425 La Vista Dr, Apt 1727$21912210592 mi
197425 La Vista Dr, Apt 2127$19972210592 mi
207425 La Vista Dr, Apt 1721$19972210592 mi
217425 La Vista Dr, Apt 1631$19572210592 mi
227425 La Vista Dr, Apt 1417$19872210592 mi
237425 La Vista Dr, Apt 1327$22312210592 mi
247425 La Vista Dr, Apt 2121$17642210592 mi
257425 La Vista Dr, Apt 1821$17242210592 mi