REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
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...
#Comparable PropertyRentBedsBathsSQFTDistance
14859 Cedar Springs Rd, Apt 233$1175116290 mi
24859 Cedar Springs Rd, Apt 137$1195116290 mi
34859 Cedar Springs Rd, Apt 335$1150116290 mi
44859 Cedar Springs Rd, Apt 333$995116290 mi
54859 Cedar Springs Rd, Apt 230$1250116290 mi
64859 Cedar Springs Rd, Unit 231F$1250116290 mi
74859 Cedar Springs Rd$1250116290.1 mi
82833 Kings Rd, Apt 203$895116300.3 mi
92833 Kings Rd, Apt 106$845116300.3 mi
102833 Kings Rd, Apt 205$1000116300.3 mi
112929 Kings Rd, Apt 3306$1199116320.2 mi
122929 Kings Rd, Apt 3308$1299116320.2 mi
132833 Kings Rd, Apt 110$1035116300.3 mi
142833 Kings Rd, Apt 206$1100116300.3 mi
152833 Kings Rd, Apt 204$1150116300.3 mi
165032 N Hall St$1375116350.4 mi
173102 Kings Rd, Apt 1106$1700116400.3 mi
185143 Vandelia St, # 102-2$1300116420.3 mi
195143 Vandelia St, Unit 102-2$1300116420.3 mi
204837 Cedar Springs Rd$995116550 mi
214837 Cedar Springs Rd, Apt 207$1300116650 mi
224837 Cedar Springs Rd, Apt 208$1250116650 mi
234851 Cedar Springs Rd, Apt 184$1500116650 mi
244837 Cedar Springs Rd, Apt 205$1200116650 mi
254859 Cedar Springs Rd, Apt 347$1195116650 mi