REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
4717 Zealand St, Dallas, TX 75216
$120,0002 beds • 1 baths • 784 sqft

This property might be a fair Long-Term investment with a projected 2.05% first-year return on $25,200 initial cash invested.

Cash On Cash
2.05%
Cap Rate
7.44%
Rent
$1,250
Signal: Med.
Cashflow
$43
Financing

Purchase Price  $120k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $25,200
Downpayment  $24,000
Closing costs  $1,200
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,250
Total Expenses  $1,207
Mortgage P&I  $639
Property Taxes  $202
Home Insurance  $42
PManagement  $125
CapEx  $62
Vacancy  $75
Maintenance  $62
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14724 Stokes St$1100217280.3 mi
23119 Beauchamp Ave$1100217762.5 mi
32812 Canary Dr$1300218123.5 mi
46415 Godfrey Ave$1500217513.6 mi
5552 Ella Ave$1350218583 mi
62603 Volga Ave$1495218123.8 mi
72781 Moffatt Ave$1200217203.1 mi
82636 Volga Ave$1250218283.7 mi
92644 Kathleen Ave$1525218283.7 mi
102528 Lea Crest Dr$1250218404.1 mi
111203 Lonsdale Ave$1175218404.1 mi
122902 Brigham Ln$1100218724.1 mi
131634 Garden Dr$1250217003.9 mi
141636 Garden Dr$1195217004 mi
151724 Pear St, # 1$1100217254.6 mi
161724 Pear St, Unit 1$1045217254.6 mi
174739 Stokes St$1650229850.4 mi
183130 Stag Rd$916213.1 mi
192411 Anderson St$1650228003.7 mi
202138 Custer Dr, Unit B$1250216504.4 mi
212138 Custer Dr, Unit A$1200216504.4 mi
222410 Marfa Ave$1350219634.3 mi
232755 E Ledbetter Dr$900213.8 mi
242606 E Overton Rd$16002110304 mi
251615 Garden Dr$1100214 mi