Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.08% first-year return on $56,700 initial cash invested.
-0.08%
Cash On Cash
6.58%
Cap Rate
$2,290
Rent
-$4
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$2,294
Mortgage P&I
60%
$1,371
Property Taxes
10%
$235
Home Insurance
4%
$94
PManagement
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6902 Viewing Pl, Austin, TX 78719 | $1,865 | 3 | 2 | 1416 | 1.9 mi |
8606 Mc Kamy Dr, Austin, TX 78744 | $2,355 | 3 | 2 | 1510 | 2.3 mi |
8308 Mc Kamy Dr, Austin, TX 78744 | $2,200 | 3 | 2 | 1440 | 2.5 mi |
7202 Lowery Xing, Austin, TX 78744 | $2,350 | 3 | 2 | 1490 | 3.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality