REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

10914 Stinson St, Dallas, TX 75217

4 beds • 2 baths • 1224 sqft

Email

This property could be a profitable Long-Term investment with a projected 11.02% first-year return on $26,250 initial cash invested.

11.02%

Cash On Cash

9.36%

Cap Rate

1.51

DSCR

$1,770

Rent

$241

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$125k

Downpayment

20.0%

Interest Rate

6.7%

Mortgage Duration

30yr.

Cash To Invest

Total

$26,250

Downpayment

20%

$25,000

Closing costs

1%

$1,250

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,770

Total Expenses

$1,529

Mortgage P&I

37%

$646

Property Taxes

21%

$380

Home Insurance

2%

$44

PManagement

10%

$177

CapEx

5%

$88

Vacancy

6%

$106

Maintenance

5%

$88

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

9605 Grady Ln, Unit 1, Dallas, TX 75217

$700

4

2

1175

1.5 mi

725 Pleasant Hills Dr, Dallas, TX 75217

$1,750

4

2

1189

1.9 mi

9719 Silver Meadow Dr, Dallas, TX 75217

$1,800

4

2

1185

2.1 mi

12501 Spring Branch Dr, Balch Springs, TX 75180

$1,825

4

2

1298

1.8 mi

104 W Rancho Del Cerro

$2,500

4

2

2380

1.3 mi

1255 S Forest Knoll St

$1,100

2

1

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis