- Info was updated
- just now
- Days on Market
- 26
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $199,000
- Return on InvestmentROI
11.8%11.8%
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
- Cap Rate
- 9.8%
- Rent / Price
- 1.13%
- Address:
- 2588 Wood Valley Dr, Dallas, TX 75211
- Property Type
- Single Family
- Area
- 1,376 sqft
- Bed & Bath
- 3bd / 2ba
- Property Condition
- Turn-Key
N
- Contact Realtor
- N/A
Property Report
May take a moment to make the report.
- Research Market
- TX 75211
- Local Property Manager
- N/A

- Area
- 1376 sqft
- Bed
- 3
- Bath
- 2
Property Details
- HOA Cost
- None
- Year Built
- 1961
- Price Per Square Foot
- $145 /sqft
- Lot Size
- 8,668 sqft
- Property Parking
- N/A
- Public Transport Score
- N/A
- Bike Score
- N/A
- Walkability
- N/A
Seller Description
Schools
- School District:
- N/A
Property Map
ROI Breakdown
- Return on Investment
11.8%11.8% ROI
- Total Income
- $2,257
- Total Expenses
- $1,304
- Total Appreciation
- $483,025
Income
Monthly
| Monthly Income | $2,257 |
Total Income
$2,257
Expenses
Monthly
| Mortgage | $671 |
| PMI | $0 |
| Maintenance | $113 |
| Cap Ex | $158 |
| Property Tax | $17 |
| Property Management | $181 |
| Home Insurance | $70 |
| HOA | $0 |
| Vacancy | $95 |
Total Expenses
$1,304
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$483,025
Return on Investment
30 yrs
| Total Initial Cost | $52,735 |
| Total Expenses | $754,864 |
| Total Appreciation | $483,025 |
| Selling Fee (6%) | $28,982 |
| Total Income | $1,799,430 |
Total ROI
11.8%
- Return on Investment
11.8%11.8% ROI
- Total Income
- $2,257
- Total Expenses
- $1,304
- Total Appreciation
- $483,025
Income
Monthly
| Monthly Income | $2,257 |
Total Income
$2,257
Expenses
Monthly
| Mortgage | $671 |
| PMI | $0 |
| Maintenance | $113 |
| Cap Ex | $158 |
| Property Tax | $17 |
| Property Management | $181 |
| Home Insurance | $70 |
| HOA | $0 |
| Vacancy | $95 |
Total Expenses
$1,304
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$483,025
Return on Investment
30 yrs
| Total Initial Cost | $52,735 |
| Total Expenses | $754,864 |
| Total Appreciation | $483,025 |
| Selling Fee (6%) | $28,982 |
| Total Income | $1,799,430 |
Total ROI
11.8%
Cash-on-Cash
1.81%
Cap Rate
9.79%
Cash Flow
Expense Breakdown
Appreciation Over Time
- Appreciation Rate
- 3%
Income Over Time
- Income Rate
- 5%
Rental Opportunities
Zillow
Long-Term Rental Information
- Average Monthly Revenue
- $2,257
- Average Monthly Expense
- $1,304
- Monthly Property Tax
- $17
- Estimated Monthly Profit
- $953
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $0
- Average Monthly Expense
- $978
- Average Nightly Rate
- $0
- Average Monthly Occupancy
- 0%
- Estimated Monthly Profit
- -$978
- Short-T Rental Confidence
- ST Rental Confidence
- N/A