REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
3450 Pacesetter Dr, Dallas, TX 75241
$165,0004 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 PropertyRentBedsBathsSQFTDistance
13531 Softcloud Dr$16504211000.3 mi
23719 Softcloud Dr$15504211580.5 mi
32458 Kemp St$17504211041.4 mi
42429 Kemp St$21004211501.5 mi
56365 Cinnamon Oaks Dr$14954212310.6 mi
66405 Leaning Oaks St$18904212310.7 mi
73715 Silverhill Dr$18604212600.5 mi
85835 Plum Dale Rd$16004211821.6 mi
96330 Cinnamon Oaks Dr$18954213000.5 mi
106330 Cinnamon Oaks Dr$21004213000.5 mi
113931 Mehalia Dr$17254212321.3 mi
123451 Pebbleshores Dr$174541.510190.4 mi
132626 Camel Ct$19494212521.5 mi
142513 Kirkley St$19954212631.4 mi
156204 Rhapsody Ln$18954211043.5 mi
162510 Lyola St$21004212721.4 mi
176057 Singing Hills Dr$14954210843.5 mi
186530 Gentle River Dr$143541.512360.6 mi
196015 Blunter St$25004213441.1 mi
204256 Robertson Dr$17004213001.9 mi
213314 Tioga St$175042.512660.9 mi
225880 Bluffman Dr$18954214001.2 mi
236325 Gentle River Dr$175041.513640.4 mi
243818 Pinebrook Dr$17954215380.6 mi
252322 Inca Dr$14504212263.5 mi