REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 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 PropertyRentBedsBathsSQFTDistance
11614 Mentor Ave$1650217203.7 mi
24612 Malden Ln$18502111243 mi
31025 W Wheatland Rd$80012.4 mi
47808 S Hampton Rd, Unit Multiple$18002210013.2 mi
53700 S Tyler St$85013.6 mi
6916 Bluewood Dr$1500311.1 mi
76819 Coleshire Dr$16003111310.4 mi
8514 Highfall Dr$14503111400.5 mi
9852 Oak Forest Dr$14002212502.8 mi
106105 Singing Hills Dr$15953110002.3 mi
114942 Rockport Dr$17952214331.9 mi
123504 Fawn Valley Dr$9953.7 mi
137114 Wilcox Dr$16003112030.6 mi
14331 Red Wing Dr$1699329000.8 mi
156311 Silvery Moon$15993110482.1 mi
164411 Utah Ave$14953110263 mi
179106 S Polk St$12853110003.4 mi
18904 Ivywood Dr$1300329081.6 mi
196633 Racine Dr$1695329800.8 mi
207704 Woodspan Dr$16503112431.4 mi
214626 De Kalb Ave$16252214763 mi
224511 Utah Ave$2000328462.9 mi
234724 Moss Point Rd$170022.514002.2 mi
246321 Silvery Moon Dr$150031.510432.1 mi
25769 Goldwood Dr$16753113441.3 mi