Property Analysis for 3450 Pacesetter Dr, Dallas, TX 75241

Long-Term Rental Analysis

3450 Pacesetter Dr, Dallas, TX 75241

$165,000 • 4 beds • 2 baths • 1100 sqft

This property might be a fair Long-Term investment with a projected 0.87% first-year return on $34,650 initial cash invested.

Cash On Cash

0.87%

Cap Rate

7.21%

Rent

$1,778

Cashflow

$25

Rent Confidence: High

Annual

$21,336

Median

$1,750

Avg

$1,806

Samples

Financing

Purchase Price $165k

Downpayment 20.0%

Interest Rate 7.0%

Mortgage Duration 30yr.

Cash To Invest

Total $34,650

Downpayment 20% $33,000

Closing costs 1% $1,650

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,778

Total Expenses $1,753

Mortgage P&I 49% $878

Property Taxes 20% $354

Home Insurance 3% $58

PManagement 10% $178

CapEx 5% $89

Vacancy 6% $107

Maintenance 5% $89

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	3719 Softcloud Dr	$1550	4	2	1158	0.5 mi
2	6542 Tioga Ct	$1650	4	2	1158	0.6 mi
3	6430 Palm Island St	$1650	4	2	1202	1.2 mi
4	5835 Plum Dale Rd	$1600	4	2	1182	1.6 mi
5	3438 Tioga St	$1750	4	1.5	1150	0.7 mi
6	3931 Mehalia Dr	$1930	4	2	1232	1.3 mi
7	3451 Pebbleshores Dr	$1745	4	1.5	1019	0.4 mi
8	4210 Robertson Dr	$1775	4	2	1231	1.7 mi
9	2626 Camel Ct	$1949	4	2	1252	1.5 mi
10	2513 Kirkley St	$1995	4	2	1263	1.4 mi
11	6204 Rhapsody Ln	$1895	4	2	1104	3.5 mi
12	2541 Talco Dr	$1700	4	2	1200	2.4 mi
13	6015 Blunter St	$2500	4	2	1344	1.1 mi
14	4256 Robertson Dr	$1700	4	2	1300	1.9 mi
15	3314 Tioga St	$1750	4	2.5	1266	0.9 mi
16	5880 Bluffman Dr	$1895	4	2	1400	1.2 mi
17	6239 College Way	$1935	4	2	1571	0.3 mi
18	6325 Gentle River Dr	$1750	4	1.5	1364	0.4 mi
19	2322 Inca Dr	$1450	4	2	1226	3.5 mi
20	3984 Granite Hill Dr	$1895	4	2	1425	1.6 mi
21	3444 Pinebrook Dr	$1695	4	2	1683	0.1 mi
22	6123 Balcony Ln	$1795	4	2	1619	0.5 mi
23	3739 Hilda Cir	$1895	4	2	1510	1.4 mi
24	4827 Cranfill Dr	$2000	4	2	1227	4 mi
25	3810 Happy Canyon Dr	$1695	4	1	1210	1.2 mi

Projections