REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
9410 Beacon Hill Cir, Dallas, TX 75217
$160,0002 beds • 2 baths • 708 sqft

This property looks like a bad Long-Term investment with a projected -10.32% first-year return on $33,600 initial cash invested.

Cash On Cash
-10.32%
Cap Rate
4.7%
Rent
$1,276
Cashflow
-$289
Rent Confidence:  High
Annual
$15,312
Median
$1,300
Avg
$1,307
Samples
25
Financing

Purchase Price  $160k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $33,600
Downpayment  $32,000
Closing costs  $1,600
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,276
Total Expenses  $1,565
Mortgage P&I  $852
Property Taxes  $324
Home Insurance  $56
PManagement  $128
CapEx  $64
Vacancy  $77
Maintenance  $64
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18418 Grovecrest Dr$1400217064.2 mi
27651C F Hawn Fwy, Unit B1$85021.58673.2 mi
310620 Chesapeake Dr$1300218222.4 mi
48411 Tenino St$1400217523.8 mi
5306 Freddie St$1349218702.1 mi
68912 Craige Dr$1200217673.9 mi
77528 Olusta Dr$120021.59213.1 mi
88438 Maddox St$1400217843.8 mi
910500 Lake June Rd, Apt N04$129521.59043.8 mi
108714 Quinn St, Unit B$17502211003.4 mi
118914 Cardella Ave$139021.59923.1 mi
121512 Conner Dr$1400216304.5 mi
131737 Oak Hill Cir$1400217914.6 mi
142530 Dell View Dr$695218124.8 mi
15222 Freddie St$175021.512201.9 mi
168609 Dunlap St$1700327603 mi
177203 S Great Trinity Forest Way$1114213.6 mi
1810616 Sewell Cir$16452110402.6 mi
191366 Old Jamestown Ct N$135022.510404.2 mi
2010500 Lake June Rd, Apt D06$119521.510823.8 mi
2110500 Lake June Unit Rd, Apt D6$119521.510843.8 mi
227250 Elam Rd$1085213.9 mi
2310500 Lake June Rd, Apt I07$120021.511033.8 mi
2410500 Lake June Rd, Apt N6$120022.511003.8 mi
2510500 Lake June Rd, Apt I03$120022.511323.8 mi