• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 0.87% 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
25
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 PropertyRentBedsBathsSQFTDistance
13719 Softcloud Dr$15504211580.5 mi
26542 Tioga Ct$16504211580.6 mi
36430 Palm Island St$16504212021.2 mi
45835 Plum Dale Rd$16004211821.6 mi
53438 Tioga St$175041.511500.7 mi
63931 Mehalia Dr$19304212321.3 mi
73451 Pebbleshores Dr$174541.510190.4 mi
84210 Robertson Dr$17754212311.7 mi
92626 Camel Ct$19494212521.5 mi
102513 Kirkley St$19954212631.4 mi
116204 Rhapsody Ln$18954211043.5 mi
122541 Talco Dr$17004212002.4 mi
136015 Blunter St$25004213441.1 mi
144256 Robertson Dr$17004213001.9 mi
153314 Tioga St$175042.512660.9 mi
165880 Bluffman Dr$18954214001.2 mi
176239 College Way$19354215710.3 mi
186325 Gentle River Dr$175041.513640.4 mi
192322 Inca Dr$14504212263.5 mi
203984 Granite Hill Dr$18954214251.6 mi
213444 Pinebrook Dr$16954216830.1 mi
226123 Balcony Ln$17954216190.5 mi
233739 Hilda Cir$18954215101.4 mi
244827 Cranfill Dr$20004212274 mi
253810 Happy Canyon Dr$16954112101.2 mi

Projections