REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

5231 Beeman Ave, Dallas, TX 75223

2 beds • 1 baths • 1068 sqft

Email

This property could be a profitable Long-Term investment with a projected 18.51% first-year return on $26,250 initial cash invested.

18.51%

Cash On Cash

10.86%

Cap Rate

1.78

DSCR

$1,790

Rent

$405

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$125k

Downpayment

20.0%

Interest Rate

6.6%

Mortgage Duration

30yr.

Cash To Invest

Total

$26,250

Downpayment

20%

$25,000

Closing costs

1%

$1,250

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,790

Total Expenses

$1,385

Mortgage P&I

36%

$636

Property Taxes

13%

$239

Home Insurance

2%

$44

PManagement

10%

$179

CapEx

5%

$90

Vacancy

6%

$107

Maintenance

5%

$90

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

715 Newell Ave, Dallas, TX 75223

$3,100

2

1

1052

1.2 mi

3515 Fairview Ave, Dallas, TX 75223

$1,800

2

1

980

0.6 mi

5232 Parry Ave, Dallas, TX 75223

$2,000

2

1

1203

0.6 mi

2805 Carter St, Dallas, TX 75210

$945

2

1

1236

0.9 mi

104 W Rancho Del Cerro

$2,500

4

2

2380

1.3 mi

1255 S Forest Knoll St

$1,100

2

1

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis