REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
6632 Speight St, Dallas, TX 75232
$129,999 • 2 beds • 1 baths • 760 sqft
This property might be a fair Long-Term investment with a projected 9.67% first-year return on $27,300 initial cash invested.
Cash On Cash
9.67%
Cap Rate
9.16%
Rent
$1,600
Signal: Med.
Cashflow
$220
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,300
Downpayment $26,000
Closing costs $1,300
Rehab $0
Furnishing $0
Cashflow
Total Income $1,600
Total Expenses $1,380
Mortgage P&I $692
Property Taxes $226
Home Insurance $46
PManagement $160
CapEx $80
Vacancy $96
Maintenance $80
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1614 Mentor Ave | $1650 | 2 | 1 | 720 | 3.7 mi |
| 2 | 4612 Malden Ln | $1850 | 2 | 1 | 1124 | 3 mi |
| 3 | 1025 W Wheatland Rd | $800 | 1 | 2.4 mi | ||
| 4 | 7808 S Hampton Rd, Unit Multiple | $1800 | 2 | 2 | 1001 | 3.2 mi |
| 5 | 3700 S Tyler St | $850 | 1 | 3.6 mi | ||
| 6 | 916 Bluewood Dr | $1500 | 3 | 1 | 1.1 mi | |
| 7 | 6819 Coleshire Dr | $1600 | 3 | 1 | 1131 | 0.4 mi |
| 8 | 514 Highfall Dr | $1450 | 3 | 1 | 1140 | 0.5 mi |
| 9 | 852 Oak Forest Dr | $1400 | 2 | 2 | 1250 | 2.8 mi |
| 10 | 6105 Singing Hills Dr | $1595 | 3 | 1 | 1000 | 2.3 mi |
| 11 | 4942 Rockport Dr | $1795 | 2 | 2 | 1433 | 1.9 mi |
| 12 | 3504 Fawn Valley Dr | $995 | 3.7 mi | |||
| 13 | 7114 Wilcox Dr | $1600 | 3 | 1 | 1203 | 0.6 mi |
| 14 | 331 Red Wing Dr | $1699 | 3 | 2 | 900 | 0.8 mi |
| 15 | 6311 Silvery Moon | $1599 | 3 | 1 | 1048 | 2.1 mi |
| 16 | 4411 Utah Ave | $1495 | 3 | 1 | 1026 | 3 mi |
| 17 | 9106 S Polk St | $1285 | 3 | 1 | 1000 | 3.4 mi |
| 18 | 904 Ivywood Dr | $1300 | 3 | 2 | 908 | 1.6 mi |
| 19 | 6633 Racine Dr | $1695 | 3 | 2 | 980 | 0.8 mi |
| 20 | 7704 Woodspan Dr | $1650 | 3 | 1 | 1243 | 1.4 mi |
| 21 | 4626 De Kalb Ave | $1625 | 2 | 2 | 1476 | 3 mi |
| 22 | 4511 Utah Ave | $2000 | 3 | 2 | 846 | 2.9 mi |
| 23 | 4724 Moss Point Rd | $1700 | 2 | 2.5 | 1400 | 2.2 mi |
| 24 | 6321 Silvery Moon Dr | $1500 | 3 | 1.5 | 1043 | 2.1 mi |
| 25 | 769 Goldwood Dr | $1675 | 3 | 1 | 1344 | 1.3 mi |