REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
3607 Carpenter Ave, Dallas, TX 75210
$159,900 • 2 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 Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2805 Carter St | $950 | 2 | 1 | 1236 | 1.2 mi |
| 2 | 4502 Bradshaw St | $1200 | 2 | 2 | 900 | 0.4 mi |
| 3 | 1328 Fletcher St, Apt A | $1700 | 2 | 2.5 | 1333 | 2 mi |
| 4 | 3724 Latimer St | $1700 | 2 | 1 | 1230 | 1.7 mi |
| 5 | 3275 Dallas Street-201 Dallas St | $1485 | 2 | 2 | 1.3 mi | |
| 6 | 3603 York St | $1900 | 2 | 1 | 986 | 0.2 mi |
| 7 | 3717 Myrtle St | $2499 | 2 | 1 | 1084 | 1.4 mi |
| 8 | 3455 Roberts Ave | $1650 | 2 | 1 | 1050 | 1.2 mi |
| 9 | 3116 South Blvd, Unit 3118 | $1500 | 2 | 2 | 850 | 1.8 mi |
| 10 | 2714 Hector St | $2150 | 3 | 2 | 1233 | 0.4 mi |
| 11 | 3116 South Blvd, Unit 3116 | $1400 | 2 | 2 | 850 | 1.8 mi |
| 12 | 2926 Carpenter Ave | $1595 | 3 | 2 | 1232 | 0.9 mi |
| 13 | 4111 Robert L Parish Sr Ave | $1795 | 3 | 2 | 1200 | 0.5 mi |
| 14 | 2710 Mitchell St | $1500 | 2 | 1.5 | 900 | 1.4 mi |
| 15 | 3726 Copeland St | $1885 | 3 | 2 | 1298 | 0.3 mi |
| 16 | 4622 Bradshaw St | $1895 | 3 | 2 | 1300 | 0.5 mi |
| 17 | 4321 Frank St | $1800 | 3 | 2 | 1200 | 1 mi |
| 18 | 4209 Metropolitan Ave | $2200 | 3 | 2 | 1202 | 1.1 mi |
| 19 | 3910 Copeland St | $2650 | 3 | 2 | 1336 | 0.4 mi |
| 20 | 3622 Cauthorn Dr | $1795 | 3 | 2 | 1300 | 0.8 mi |
| 21 | 3627 Reese Dr | $1100 | 2 | 1 | 0.8 mi | |
| 22 | 3615 Reese Dr | $1100 | 2 | 1 | 0.8 mi | |
| 23 | 3134 Reed Ln | $2000 | 3 | 2 | 1328 | 0.5 mi |
| 24 | 2826 Casey St | $1495 | 3 | 2 | 1200 | 1.2 mi |
| 25 | 5140 Audrey St | $1650 | 3 | 2 | 1276 | 1.1 mi |