REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
8110 Skillman St APT 1078, Dallas, TX 75231
$129,900 • 2 beds • 2 baths • 880 sqft

This property looks like a bad Long-Term investment with a projected -16.5% first-year return on $27,279 initial cash invested.

Cash On Cash
-16.5%
Cap Rate
3.01%
Rent
$1,380
Cashflow
-$375
Rent Confidence:  High
Annual
$16,560
Median
$1,405
Avg
$1,384
Samples
25
Financing
Purchase Price  $130k
Downpayment  20.0%
Interest Rate  6.1%
Mortgage Duration  30yr.
Cash To Invest
Total  $27,279
Downpayment  20% $25,980
Closing costs  1% $1,299
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,380
Total Expenses  $1,755
Mortgage P&I  46% $632
Property Taxes  17% $239
Home Insurance  3% $46
HOA  35% $479
PManagement  10% $138
CapEx  5% $69
Vacancy  6% $83
Maintenance  5% $69
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18110 Skillman St, Apt 2081, Dallas, TX 75231$1400228800 mi
28110 Skillman St, Apt 2079, Dallas, TX 75231$1045228800 mi
38201 Fair Oaks Xing, Unit C3, Dallas, TX 75231$1274229000.2 mi
47920 Skillman St, Unit C1, Dallas, TX 75231$1386229000.3 mi
58401 Skillman St, # 2-2049, Dallas, TX 75231$1505229000.3 mi
68401 Skillman St, # 2-2064, Dallas, TX 75231$1390229000.3 mi
78401 Skillman St, # 2-1062, Dallas, TX 75231$1330229000.3 mi
88401 Skillman St, # 2-3068, Dallas, TX 75231$1505229000.3 mi
98110 Skillman St, Apt 1062, Dallas, TX 75231$1200228430 mi
108401 Skillman St, # 2-3062, Dallas, TX 75231$1405229000.3 mi
118110 Ne Skillman St, Unit 2062, Dallas, TX 75231$1600228430 mi
129750 Royal Ln, Unit C1, Dallas, TX 75231$1297229090.2 mi
138401 Skillman St, # 1-0303, Dallas, TX 75231$1410229090.3 mi
148401 Skillman St, # 1-0306, Dallas, TX 75231$1410229090.3 mi
158401 Skillman St, # 1-1224, Dallas, TX 75231$1410229090.3 mi
168401 Skillman St, # 1-1221, Dallas, TX 75231$1410229090.3 mi
178401 Skillman St, # 1-1202, Dallas, TX 75231$1530229090.3 mi
188401 Skillman St, # 1-1424, Dallas, TX 75231$1350229090.3 mi
198401 Skillman St, # 1-1401, Dallas, TX 75231$1530229090.3 mi
208303 Skillman St, Unit C2, Dallas, TX 75231$1142229210.2 mi
219750 Royal Ln, Unit C2, Dallas, TX 75231$1262228450.2 mi
228401 Skillman St, # 1-1002, Dallas, TX 75231$1420228450.3 mi
238401 Skillman St, # 147, Dallas, TX 75231$1520229210.3 mi
248401 Skillman St, # 144, Dallas, TX 75231$1520229210.3 mi
258401 Skillman St, # 218, Dallas, TX 75231$1340229210.3 mi

Projections