REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
1112 Village Green Drive, Austin, TX 78753
$310,000 • 4 beds • 2 baths • 1474 sqft
This property looks like a bad Long-Term investment with a projected -6.41% first-year return on $65,100 initial cash invested.
Cash On Cash
-6.41%
Cap Rate
5.5%
Rent
$2,350
Signal: Med.
Cashflow
-$348
Financing
Purchase Price $310k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $65,100
Downpayment $62,000
Closing costs $3,100
Rehab $0
Furnishing $0
Cashflow
Total Income $2,350
Total Expenses $2,698
Mortgage P&I $1,650
Property Taxes $328
Home Insurance $108
PManagement $235
CapEx $118
Vacancy $141
Maintenance $118
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1701 Arborside Dr | $2100 | 4 | 2 | 1470 | 1.3 mi |
| 2 | 1200 Newport Dr | $2295 | 4 | 2 | 1508 | 1.2 mi |
| 3 | 212 W Garrett Run | $2295 | 4 | 2 | 1443 | 1.7 mi |
| 4 | 8404 Grayledge Dr | $2200 | 4 | 2 | 1608 | 1.5 mi |
| 5 | 920 Hermitage Dr | $2400 | 4 | 2 | 1660 | 1.1 mi |
| 6 | 9912 Baden Ln | $2350 | 4 | 2 | 1690 | 1.6 mi |
| 7 | 9708 Cottle Dr | $2200 | 4 | 3 | 1518 | 0.4 mi |
| 8 | 9806 Baden Ln | $2500 | 4 | 2 | 1763 | 1.7 mi |
| 9 | 10013 Baden Ln | $3000 | 4 | 2 | 2029 | 1.6 mi |
| 10 | 9714 Hansford Dr | $2900 | 4 | 3 | 1796 | 0.6 mi |
| 11 | 1107 Crown Oaks Dr | $2300 | 3 | 2 | 1500 | 0.1 mi |
| 12 | 8521 Shenandoah Dr | $2999 | 4 | 2.5 | 2049 | 1.1 mi |
| 13 | 2120 Ettalee Ct | $2595 | 4 | 2.5 | 1962 | 1.8 mi |
| 14 | 10932 Tildon Ave | $2330 | 4 | 2.5 | 1973 | 1.8 mi |
| 15 | 9706 Cottle Dr | $2300 | 3 | 2 | 1543 | 0.4 mi |
| 16 | 10308 Bluff Bend Dr | $2200 | 3 | 2 | 1473 | 1.2 mi |
| 17 | 1413 Brighton Ln | $2300 | 3 | 2 | 1382 | 0.7 mi |
| 18 | 406 Capitol Dr, Unit B | $1979 | 4 | 2.5 | 2198 | 1.2 mi |
| 19 | 406 Capitol Dr, Unit A | $2049 | 4 | 2.5 | 2198 | 1.3 mi |
| 20 | 9709 Hansford Dr | $2600 | 3 | 2 | 1345 | 0.5 mi |
| 21 | 2124 Daleside Ln | $2499 | 4 | 2.5 | 2139 | 1.8 mi |
| 22 | 9009 North Plz, Unit 108 | $2800 | 4 | 3 | 2077 | 0.6 mi |
| 23 | 10004 Baden Ln | $2400 | 3 | 2 | 1514 | 1.5 mi |
| 24 | 2004 Daleside Ln | $2400 | 3 | 2 | 1509 | 1.6 mi |
| 25 | 1306 Warrington Dr | $2995 | 3 | 2 | 1583 | 1 mi |