• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
6632 Speight St, Dallas, TX 75232
$129,9992 beds • 1 baths • 760 sqft

This property might be a fair Long-Term investment with a projected 5.36% first-year return on $27,300 initial cash invested.

Cash On Cash
5.36%
Cap Rate
8.19%
Rent
$1,467
Cashflow
$122
Rent Confidence:  High
Annual
$17,604
Median
$1,600
Avg
$1,524
Samples
25
Financing

Purchase Price  $130k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $27,300
Downpayment  20% $26,000
Closing costs  1% $1,300
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,467
Total Expenses  $1,345
Mortgage P&I  47% $692
Property Taxes  15% $226
Home Insurance  3% $46
PManagement  10% $147
CapEx  5% $73
Vacancy  6% $88
Maintenance  5% $73
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14612 Malden Ln$18502111243 mi
27305 Albert Williams Dr, Unit B$80011.4 mi
3911 W Wheatland Rd, Unit B1$808118002.3 mi
41025 W Wheatland Rd$80012.4 mi
5706 Goldwood Dr$15003110051.2 mi
6916 Bluewood Dr$1500311.1 mi
76819 Coleshire Dr$16003111310.4 mi
8745 Goldwood Dr$16003110721.2 mi
9852 Oak Forest Dr$14002212502.8 mi
106105 Singing Hills Dr$15953110002.3 mi
114942 Rockport Dr$17952214331.9 mi
127114 Wilcox Dr$16003112030.6 mi
13331 Red Wing Dr$1699329000.8 mi
146311 Silvery Moon$15993110482.1 mi
154411 Utah Ave$14953110263 mi
161435 Whispering Trl$14853110732.8 mi
176633 Racine Dr$1695329800.8 mi
187305 Albert Williams Dr$180031.510751.4 mi
197704 Woodspan Dr$16503112431.4 mi
204724 Moss Point Rd$170022.514002.2 mi
216321 Silvery Moon Dr$150031.510432.1 mi
22769 Goldwood Dr$16753113441.3 mi
236449 Lazy River Dr$165031.510432.3 mi
241147 E Pentagon Pkwy$15003112112.7 mi
256315 Silvery Moon Dr$17953113202.1 mi

Projections