- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
4859 Cedar Springs Rd APT 235, Dallas, TX 75219
$97,995 • 1 beds • 1 baths • 629 sqft
This property might be a fair Long-Term investment with a projected 3.27% first-year return on $20,579 initial cash invested.
Cash On Cash
3.27%
Cap Rate
7.81%
Rent
$1,199
Signal: Med.
Cashflow
$56
Financing
Purchase Price $97,995
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $20,579
Downpayment $19,599
Closing costs $980
Rehab $0
Furnishing $0
Cashflow
Total Income $1,199
Total Expenses $1,143
Mortgage P&I $522
Property Taxes $240
Home Insurance $34
HOA $35
PManagement $120
CapEx $60
Vacancy $72
Maintenance $60
Other $0
Google Maps with the subject property comparables is loading...