LongTerm Rental
Toggle Rental Insights:
Long-Term or Short-Term
- Info was updated
- just now
- Days on Market
- 40
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $330,000
- Return on InvestmentROI
11.86%11.86%
- Long-T Rental Confidence
- LT Rental Confidence
- N/A
- Cap Rate
- 10%
- Rent / Price
- 1.2%
- Address:
- 6235 Bandera Ave APT D, Dallas, TX 75225
- Property Type
- CONDO
- Area
- 1,808 sqft
- Bed & Bath
- 2bd / 2ba
- Property Condition
- Turn-Key
D
- Contact Realtor
- Damon Williamson
Property Report
May take a moment to make the report.
- Research Market
- TX 75225
- Local Property Manager
- Compass RE Texas, LLC

LongTerm Rental
LongTerm Rental
- Area
- 1808 sqft
- Bed
- 2
- Bath
- 2
- Area
- 1808 sqft
- Bed
- 2
- Bath
- 2
Property Details
- HOA Cost
- None
- Year Built
- 1958
- Price Per Square Foot
- $183 /sqft
- Lot Size
- 2 acres
- 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
Climate Risk
ROI Breakdown
- Return on Investment
11.86%11.86% ROI
- Total Income
- $3,970
- Total Expenses
- $2,337
- Total Appreciation
- $800,997
Income
Monthly
Monthly Income | $3,970 |
Total Income
$3,970
Expenses
Monthly
Mortgage | $1,113 |
PMI | $0 |
Maintenance | $199 |
Cap Ex | $278 |
Property Tax | $148 |
Property Management | $318 |
Home Insurance | $116 |
HOA | $0 |
Vacancy | $167 |
Total Expenses
$2,337
Appreciation
30 yrs
Annual House Appreciation | 3% |
Total Appreciation
$800,997
Return on Investment
30 yrs
Total Initial Cost | $87,450 |
Total Expenses | $1,392,668 |
Total Appreciation | $800,997 |
Selling Fee (6%) | $48,060 |
Total Income | $3,165,147 |
Total ROI
11.86%
- Return on Investment
11.86%11.86% ROI
- Total Income
- $3,970
- Total Expenses
- $2,337
- Total Appreciation
- $800,997
Income
Monthly
Monthly Income | $3,970 |
Total Income
$3,970
Expenses
Monthly
Mortgage | $1,113 |
PMI | $0 |
Maintenance | $199 |
Cap Ex | $278 |
Property Tax | $148 |
Property Management | $318 |
Home Insurance | $116 |
HOA | $0 |
Vacancy | $167 |
Total Expenses
$2,337
Appreciation
30 yrs
Annual House Appreciation | 3% |
Total Appreciation
$800,997
Return on Investment
30 yrs
Total Initial Cost | $87,450 |
Total Expenses | $1,392,668 |
Total Appreciation | $800,997 |
Selling Fee (6%) | $48,060 |
Total Income | $3,165,147 |
Total ROI
11.86%
Cash-on-Cash
1.87%
Cap Rate
9.99%
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
- $3,970
- Average Monthly Expense
- $2,337
- Monthly Property Tax
- $148
- Estimated Monthly Profit
- $1,633
- Long-T Rental Confidence
- LT Rental Confidence
- N/A
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $0
- Average Monthly Expense
- $1,742
- Average Nightly Rate
- $0
- Average Monthly Occupancy
- 0%
- Estimated Monthly Profit
- -$1,742
- Short-T Rental Confidence
- ST Rental Confidence
- N/A