Feedback ..read more
Anthony from Chicago, IL
Go Back
  Go
Property Data for:  3135 Morgan Drive, Dallas TX, 75241
SFH   For sale  change
3bd | 1ba | 948sf
Ask Price:  $49,000 $52/sf
Est Value: 
Discount:
Est Rent: $1,160/mo
Cash Flow: $536/mo
Cash/Cash Return: 47.77%
FE-Score
943
Today
Contact
Provided by:
oodle.com
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 780
Insurance % 171
Association Dues (HOA) /mo
Maintenance % 1422
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables
# Price Type/beds/bath/sqft Address Last seen
Rent Comparables - Estimated Rent $1,160 (range: $1,000 - $1,450)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,450   SFH 3 br/2 ba 1,184 sqft  3032 Flask Drive, Dallas TX, 75241  6/21/2017
2   $1,250   SFH 3 br/2 ba 1,202 sqft  3210 Little River Drive, Dallas TX, 75241  4/24/2018
3   $1,345   SFH 3 br/2 ba 2,056 sqft  7316 Sierra Way, Dallas TX, 75241  6/30/2017
4   $1,000   SFH 3 br/1 ba 963 sqft  3205 Pacesetter Drive, Dallas TX, 75241  6/21/2017
5   $1,000   SFH 3 br/1 ba 1,036 sqft  3312 Judge Dupree Drive, Dallas TX, 75241  5/28/2017