Log In
LongTerm Rental
Info was updated
just now
Days on Market
40
Views
N/A
Saves
N/A
Property Estimate
$330,000
ROI
11.86%
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
Property photo
LongTerm Rental
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

Spacious home in beautiful, peaceful Harcourt House behind the pink wall with a location that cannot be beat! This generously sized condo is over 1800sf and has a large, dedicated office or second living space with a wall of built in shelving. Oversized rooms and bedrooms with plantation shutters. Large kitchen with plenty of room for an island or breakfast table, and double oven. Primary bedroom with en suite bath, secondary bedroom with large full hall bath. Dedicated laundry area with room for a side by side washer and dryer as well as storage. An abundance of closet space. Two dedicated covered parking spots behind the unit with an additional rear entry. Incredibly desirable location close to prime shopping and dining. Beautiful pool on property. Easy access to the tollway and 75. HOA INCLUDES ALL UTILITIES!

Schools

School District:
N/A

Preston Hollow Elementary School

School Rating
6 /10
Grades
PK-5
Distance
0.9 miles

Benjamin Franklin Middle School

School Rating
4 /10
Grades
6-8
Distance
1.6 miles

Hillcrest High School

School Rating
4 /10
Grades
9-12
Distance
1.3 miles

Climate Risk

  • Flood Risk

    Risk Level
    Very Low
    Risk Score
    1/10
    Insurance:
    Not Critical
  • Fire Risk

    Risk Level
    Very Low
    Risk Score
    1/10
    Insurance:
    Not Critical
  • Wind Risk

    Risk Level
    Moderate
    Risk Score
    6/10
    Insurance:
    Critical
  • Air Risk

    Risk Level
    Low
    Risk Score
    3/10
  • Heat Risk

    Risk Level
    High
    Risk Score
    7/10

ROI Breakdown

Return on Investment
11.86%ROI
Total Income
$3,970
Total Expenses
$2,337
Total Appreciation
$800,997

Income

Monthly

Income
Monthly Income$3,970
Total Income
$3,970

Expenses

Monthly

Expenses
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

Appreciation
Annual House Appreciation3%
Total Appreciation
$800,997

Return on Investment

30 yrs

Return on Investment
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%

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
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
ST Rental Confidence
N/A

Historical and Forecasting Property Data

Comparable Properties Nearby