BNBCalc.com Rental Arbitrage Analysis Report of 4211 Cabell Dr, Dallas, TX 75204, USA
0 bed • 1 bath • 3 guests • $0
BNB
Calc
Return Metrics
-156.07% cash on cash return is a poor return over the next 1 year
Cashflow Over Time
Property Appreciation:
3%
Revenue Appreciation:
0%
Cash on Cash Return
-156.07%
Payback Period Days
0
Return on Investment
-156.07%
Annual Revenue
$25,176
Revenue Percentile
Operating Expenses
Monthly Expenses
$1,273
Annual Expenses
$15,273
Utilities
$440
Internet + TV
$100
Water/Sewer
$70
Garbage
$50
Electric
$115
Gas
$55
Other
$50
Maintenance
$770
Rental Insurance
$10
HOA
$0
Landscaping
$150
Ongoing Repairs
$150
Supplies
$150
Software
$50
Pest Control
$50
Permits
$0
Other
$0
Cleaning Cost
$210
Management & Platform Fees
$63
Platform Fee (i.e. Airbnb)
$63
Property Manager Fee
$0
Property Details
General Info
Lot size:
58,022 sqft
Year built:
1988
Size:
37,116 sqft
Type:
MFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|
| 4204 San Jacinto St | 4 | 2 | 12,218 | 10,082 | 2022 | $0 | 69 |
| 2660 N Haskell Ave | - | NaN | 602,021 | 250,514 | 2011 | $0 | 0 |
| 2616 N Henderson Ave | 3 | 3 | 2,539 | 3,625 | 2005 | $0 | 56 |
| 4211 San Jacinto St | 2 | 2 | 21,863 | 21,863 | 1962 | $0 | 0 |
| 4407 San Jacinto St | - | 1.25 | 9,020 | 12,000 | 1963 | $0 | 0 |
| 1607 N Carroll Ave | - | 1.75 | 7,142 | 13,160 | 1959 | $0 | 0 |
| 1518 N Haskell Ave | - | 1 | 18,000 | 21,976 | 1958 | $0 | 0 |
| 2614 N Henderson Ave | 3 | 3 | 2,546 | 3,625 | 2005 | $0 | 0 |
| 4201 San Jacinto St | 1 | 1 | 14,124 | 21,993 | 2018 | $0 | 0 |
| 4123 San Jacinto St | - | 2 | 10,568 | 14,100 | 1959 | $0 | 0 |
Property Details
- MLS Status: N/A
- Property Use: Apartment House (5+ Units)
- Stories: 3
- Lot size:58,022 sqft
- Building area: 37,116 sqft
- Garage: -
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: No basement
Lot Info
- Zoning: Z239
- Land Use: COMMERCIAL
- Parcel Number: 0006590B0017A0000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $6,698,950
- County Est. Land Value: $3,192,370
- Assessed Land Value: $3,192,370
- County Est. Structure Value: $3,506,580
Market Estimate: $20,693,623
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/17/17 | $0 | 0% | Frontline Park Gates Lp |
| 05/16/13 | $0 | 0% | Parkgates Holdings Llc |
| 07/19/07 | $0 | 0% | Pg Cabell |
Ownership
- Name: Frontline Ivy Llc & Irvine Ivy Llc
- Owner Occupied: No
- Owner Mailing Address: 12400 Coit Rd Ste 600, Dallas, Tx 75251
- Years Owned: 45
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Cesar Chavez Learning Center with 6 star rating
- Middle School: J L Long Middle School with 5 star rating
- High School: James Madison High School with 4 star rating
4211 Cabell Dr Dallas, Texas, 75204-3664
0 bed • 1 bath • 3 guests
Monthly Rent
Inquire about this property
Contact Agent
$25,176
Annual Revenue
Occupancy Rate
Top 101% of comparables
Avg Daily Rate
Top 101% of comparables
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-156.07%
Payback Period Days
0