REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

753 Kirnwood Dr, Dallas, TX 75232

3 beds • 1 baths • 972 sqft

Email

This property might be a fair Long-Term investment with a projected 5.85% first-year return on $28,119 initial cash invested.

5.85%

Cash On Cash

8.18%

Cap Rate

1.32

DSCR

$1,690

Rent

$137

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$134k

Downpayment

20.0%

Interest Rate

6.7%

Mortgage Duration

30yr.

Cash To Invest

Total

$28,119

Downpayment

20%

$26,780

Closing costs

1%

$1,339

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,690

Total Expenses

$1,553

Mortgage P&I

41%

$692

Property Taxes

22%

$376

Home Insurance

3%

$47

PManagement

10%

$169

CapEx

5%

$84

Vacancy

6%

$101

Maintenance

5%

$84

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

745 Goldwood Dr, Dallas, TX 75232

$1,600

3

1

1072

0.2 mi

726 Bluewood Dr, Dallas, TX 75232

$1,650

3

1

895

0.5 mi

6215 Silvery Moon Dr, Dallas, TX 75241

$1,650

3

1

991

2.1 mi

405 Highcrest Dr, Dallas, TX 75232

$1,600

3

1

1171

0.7 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