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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
3607 Carpenter Ave, Dallas, TX 75210
$159,9002 beds • 2 baths • 1234 sqft

This property might be a fair Long-Term investment with a projected 6.61% first-year return on $33,579 initial cash invested.

Cash On Cash
6.61%
Cap Rate
8.44%
Rent
$1,782
Cashflow
$185
Rent Confidence:  High
Annual
$21,384
Median
$1,795
Avg
$1,786
Samples
25
Financing

Purchase Price  $160k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $33,579
Downpayment  20% $31,980
Closing costs  1% $1,599
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,782
Total Expenses  $1,597
Mortgage P&I  48% $851
Property Taxes  13% $227
Home Insurance  3% $56
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
12831 Tanner St$19002212251.5 mi
22607 Burger Ave$14952211101.7 mi
32805 Carter St$9502112361.2 mi
44502 Bradshaw St$1200229000.4 mi
53275 Dallas Street-201 Dallas St$1485221.3 mi
64205 Metropolitan Ave, Unit 103$11502113201.1 mi
71624 Fleetwood St$240022.515181.8 mi
81624-6114 Fleetwood St$240022.515181.8 mi
93603 York St$1900219860.2 mi
103307 Reed Ln$14002110000.4 mi
113717 Myrtle St$24992110841.4 mi
121622 Fleetwood St$240022.515501.8 mi
133455 Roberts Ave$15952110501.2 mi
143116 South Blvd, Unit 3118$1500228501.8 mi
152714 Hector St$21503212330.4 mi
163116 South Blvd, Unit 3116$1400228501.8 mi
172926 Carpenter Ave$15953212320.9 mi
184111 Robert L Parish Sr Ave$17953212000.5 mi
193726 Copeland St$18053212980.3 mi
204111 Marshall St$16953211860.6 mi
214622 Bradshaw St$18953213000.5 mi
224321 Frank St$18003212001 mi
234209 Metropolitan Ave$22003212021.1 mi
243910 Copeland St$22503213360.4 mi
253622 Cauthorn Dr$17953213000.8 mi

Projections