REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 4.43% first-year return on $33,579 initial cash invested.

Cash On Cash
4.43%
Cap Rate
7.95%
Rent
$1,700
Signal: Med.
Cashflow
$124
Financing

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

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

Total Income  $1,700
Total Expenses  $1,576
Mortgage P&I  $851
Property Taxes  $227
Home Insurance  $56
PManagement  $170
CapEx  $85
Vacancy  $102
Maintenance  $85
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12805 Carter St$9502112361.2 mi
24502 Bradshaw St$1200229000.4 mi
31328 Fletcher St, Apt A$170022.513332 mi
43724 Latimer St$17002112301.7 mi
53275 Dallas Street-201 Dallas St$1485221.3 mi
63603 York St$1900219860.2 mi
73717 Myrtle St$24992110841.4 mi
83455 Roberts Ave$16502110501.2 mi
93116 South Blvd, Unit 3118$1500228501.8 mi
102714 Hector St$21503212330.4 mi
113116 South Blvd, Unit 3116$1400228501.8 mi
122926 Carpenter Ave$15953212320.9 mi
134111 Robert L Parish Sr Ave$17953212000.5 mi
142710 Mitchell St$150021.59001.4 mi
153726 Copeland St$18853212980.3 mi
164622 Bradshaw St$18953213000.5 mi
174321 Frank St$18003212001 mi
184209 Metropolitan Ave$22003212021.1 mi
193910 Copeland St$26503213360.4 mi
203622 Cauthorn Dr$17953213000.8 mi
213627 Reese Dr$1100210.8 mi
223615 Reese Dr$1100210.8 mi
233134 Reed Ln$20003213280.5 mi
242826 Casey St$14953212001.2 mi
255140 Audrey St$16503212761.1 mi