Property Listing

8054 Genesis Dallas, TX 75232


Property Overview

PROPERTY INFORMATION
8054 Genesis
Dallas, TX 75232
Purchase Price $111,900.00
Number of Bedrooms 3
Number of Bathrooms 2
Car Storage 2 Car Garage
Estimated Rent Range $1,095-$1,195
Rent Amount for Calculations $1,195.00
Estimated Annual Property Taxes $2,017.00
Estimated Annual Homeowners Insurance $900.00
Estimated Annual HOA Dues $0.00
Estimated Annual Vacancy Expense (5%) $717.00
Estimated Annual Maintenance Expense (5%) $717.00
Estimated Annual Management Fee (10% and Lease Fee) $1,832.33
Year Built 2005
Square Footage 1,772
Price Per Square Foot $63.15

SUMMARY OF RETURNS BY PURCHASE METHOD
Estimated Cash Purchase Gross Monthly Income $799.22
Estimated Cash Purchase Gross Return on Investment 8.57%
Estimated Monthly Gross Cash Flow Bridge IRA Leveraging $64.36
Estimated Annual Return Bridge IRA Leveraging 1.38%
Estimated Monthly Gross Cash Flow Conventional Financing $348.69
Estimated Annual Return Conventional Financing 14.96%

Property Details
Top