REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
8430 Midland Ln, Dallas, TX 75217
$125,0003 beds • 1 baths • 906 sqft

This property might be a fair Long-Term investment with a projected 8.82% first-year return on $26,250 initial cash invested.

Cash On Cash
8.82%
Cap Rate
9%
Rent
$1,600
Signal: Low
Cashflow
$193
Financing

Purchase Price  $125k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $26,250
Downpayment  $25,000
Closing costs  $1,250
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,600
Total Expenses  $1,407
Mortgage P&I  $665
Property Taxes  $282
Home Insurance  $44
PManagement  $160
CapEx  $80
Vacancy  $96
Maintenance  $80
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1368 Crenshaw Dr$1695319362.3 mi
21051 Bradfield Rd$17753110640.5 mi
39633 Brierwyck Dr$1299319732 mi
48717 Odom Dr$1850318643.2 mi
5217 Creek Cove Dr$13503110204 mi
6235 Creek Cove Dr$14453110204.1 mi
79605 Grady Ln, Unit 2$1800329502.6 mi
8363 Ancestry Ln$155031.510702.5 mi
96355 Godfrey Ave$165031.59055.1 mi
1010217 Teagarden Rd, Unit C$14953111443.6 mi
11153 S Seagoville Rd$170031.511592.2 mi
127838 Maxwell Ave$18953111144.6 mi
1311435 Small Dr$169531.59655 mi
148737 Odom Dr$145031.511203.3 mi
1510135 Kittyhawk Ln$160031.510314.3 mi
16616 Pleasant Vista Dr$12503111764.4 mi
171129 Seaford Dr$13953112004.2 mi
188650 Craige Dr$16003111574.6 mi
191423 Celeste Dr$16493111245.2 mi
20233 Creek Cove Dr$1395329964.1 mi
219312 Coriander Pl$18903211132.7 mi
221456 Templecliff Dr$15753111485.5 mi
2310017 Mill Valley Ln$16503210833.1 mi
246211 Godfrey Ave$150031.510325.3 mi
259221 Prairie Oak Dr$17703211242.7 mi