Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.17% first-year return on $34,650 initial cash invested.
7.17%
Cash On Cash
8.59%
Cap Rate
1.36
DSCR
$2,150
Rent
$207
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$1,943
Mortgage P&I
40%
$866
Property Taxes
21%
$459
Home Insurance
3%
$58
PManagement
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1133 Saucedo St, Austin, TX 78721 | $1,500 | 2 | 1 | 703 | 0.1 mi |
1142 Eastfield Ave, Austin, TX 78721 | $1,950 | 2 | 1 | 624 | 0.5 mi |
3703 Thompson St, Austin, TX 78702 | $2,300 | 2 | 1 | 780 | 0.6 mi |
5104 Delores Ave Unit B, Austin, TX 78721 | $1,900 | 2 | 1 | 805 | 0.4 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