REI Lense- Airbnb
- Long-Term
- Mid-Term
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 0.14% first-year return on $34,650 initial cash invested.
Cash On Cash
0.14%
Cap Rate
7.05%
Rent
$1,750
Signal: Med.
Cashflow
$4
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 $1,750
Total Expenses $1,746
Mortgage P&I $878
Property Taxes $354
Home Insurance $58
PManagement $175
CapEx $88
Vacancy $105
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3531 Softcloud Dr | $1650 | 4 | 2 | 1100 | 0.3 mi |
| 2 | 3719 Softcloud Dr | $1550 | 4 | 2 | 1158 | 0.5 mi |
| 3 | 2458 Kemp St | $1750 | 4 | 2 | 1104 | 1.4 mi |
| 4 | 2429 Kemp St | $2100 | 4 | 2 | 1150 | 1.5 mi |
| 5 | 6365 Cinnamon Oaks Dr | $1495 | 4 | 2 | 1231 | 0.6 mi |
| 6 | 6405 Leaning Oaks St | $1890 | 4 | 2 | 1231 | 0.7 mi |
| 7 | 3715 Silverhill Dr | $1860 | 4 | 2 | 1260 | 0.5 mi |
| 8 | 5835 Plum Dale Rd | $1600 | 4 | 2 | 1182 | 1.6 mi |
| 9 | 6330 Cinnamon Oaks Dr | $1895 | 4 | 2 | 1300 | 0.5 mi |
| 10 | 6330 Cinnamon Oaks Dr | $2100 | 4 | 2 | 1300 | 0.5 mi |
| 11 | 3931 Mehalia Dr | $1725 | 4 | 2 | 1232 | 1.3 mi |
| 12 | 3451 Pebbleshores Dr | $1745 | 4 | 1.5 | 1019 | 0.4 mi |
| 13 | 2626 Camel Ct | $1949 | 4 | 2 | 1252 | 1.5 mi |
| 14 | 2513 Kirkley St | $1995 | 4 | 2 | 1263 | 1.4 mi |
| 15 | 6204 Rhapsody Ln | $1895 | 4 | 2 | 1104 | 3.5 mi |
| 16 | 2510 Lyola St | $2100 | 4 | 2 | 1272 | 1.4 mi |
| 17 | 6057 Singing Hills Dr | $1495 | 4 | 2 | 1084 | 3.5 mi |
| 18 | 6530 Gentle River Dr | $1435 | 4 | 1.5 | 1236 | 0.6 mi |
| 19 | 6015 Blunter St | $2500 | 4 | 2 | 1344 | 1.1 mi |
| 20 | 4256 Robertson Dr | $1700 | 4 | 2 | 1300 | 1.9 mi |
| 21 | 3314 Tioga St | $1750 | 4 | 2.5 | 1266 | 0.9 mi |
| 22 | 5880 Bluffman Dr | $1895 | 4 | 2 | 1400 | 1.2 mi |
| 23 | 6325 Gentle River Dr | $1750 | 4 | 1.5 | 1364 | 0.4 mi |
| 24 | 3818 Pinebrook Dr | $1795 | 4 | 2 | 1538 | 0.6 mi |
| 25 | 2322 Inca Dr | $1450 | 4 | 2 | 1226 | 3.5 mi |