REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
3914 Spence St, Dallas, TX 75215
$129,900 • 2 beds • 2 baths • 1232 sqft

This property could be a profitable Long-Term investment with a projected 10.87% first-year return on $27,279 initial cash invested.

Cash On Cash
10.87%
Cap Rate
9.4%
Rent
$1,595
Signal: High
Cashflow
$247
Financing
Purchase Price  $130k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $27,279
Downpayment  $25,980
Closing costs  $1,299
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,595
Total Expenses  $1,348
Mortgage P&I  $691
Property Taxes  $195
Home Insurance  $46
PManagement  $160
CapEx  $80
Vacancy  $96
Maintenance  $80
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13724 Latimer St$17002112300.8 mi
22220 S Harwood St, Apt 206$26502215002.2 mi
3336 Ave H$16992112502.4 mi
43275 Dallas Street-201 Dallas St$1485222.1 mi
53717 Myrtle St$14992110841.1 mi
64502 Bradshaw St$1200229002 mi
73814 Wendelkin St$15952115500.3 mi
8510 Avenue I Unit A$149521.510172.3 mi
9414 Ave I$17502111202.3 mi
102411 Anderson St$1650228001.4 mi
113727 Spence St$13003212000.3 mi
123116 South Blvd, Unit 3118$1500228502.2 mi
133116 South Blvd, Unit 3116$1400228502.2 mi
143455 Roberts Ave$16502110501.9 mi
152526 Exline St$20003212510.9 mi
162314 Dathe St$17953212000.8 mi
173711 Octavia St$1450210.6 mi
182926 Carpenter Ave$16953212321.6 mi
192407 Bethurum Ave$15453212281.6 mi
204423 Colonial Ave$19503213260.5 mi
212219 Jordan St$17953211380.5 mi
221225 Pennsylvania Ave$14003211831.1 mi
232219 Jordan St$17953211380.5 mi
241615 Garden Dr$1100210.9 mi
252826 Casey St$14953212001.4 mi