Property Analysis for 12341 Little Emily Way, Austin, TX 78753

Long-Term Rental Analysis

12341 Little Emily Way, Austin, TX 78753

$299,900 • 2 beds • 2 baths • 1097 sqft

This property looks like a bad Long-Term investment with a projected -13.39% first-year return on $62,979 initial cash invested.

Cash On Cash

-13.39%

Cap Rate

3.86%

Rent

$1,911

Cashflow

-$703

Rent Confidence: High

Annual

$22,932

Median

$1,779

Avg

$1,910

Samples

Financing

Purchase Price $300k

Downpayment 20.0%

Interest Rate 6.9%

Mortgage Duration 30yr.

Cash To Invest

Total $62,979

Downpayment 20% $59,980

Closing costs 1% $2,999

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,911

Total Expenses $2,614

Mortgage P&I 82% $1,572

Property Taxes 23% $439

Home Insurance 5% $105

PManagement 10% $191

CapEx 5% $96

Vacancy 6% $115

Maintenance 5% $96

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	12200 Abbey Glen Ln, Unit F	$1750	2	2	1100	0.6 mi
2	12230 Abbey Glen Ln, Unit A	$1850	2	2	1128	0.5 mi
3	12185 Chelsea Glen Pl Unit Br	$2080	2	2	1142	0.6 mi
4	1411 Alma Dr	$1875	2	2	1100	1.4 mi
5	12309 Dessau Rd	$1825	2	2	1064	1 mi
6	12041 Dessau Rd, Apt 1501	$2525	2	2	1103	1.5 mi
7	12041 Dessau Rd, Apt 1301	$3075	2	2	1103	1.5 mi
8	12041 Dessau Rd, Apt 1607	$3075	2	2	1103	1.5 mi
9	12221 Little Fatima Ln	$2295	2	2	1021	0.4 mi
10	1015 E Yager Ln, Unit 18	$1750	2	2	1004	0.6 mi
11	1015 E Yager Ln, Unit 150	$1650	2	2	1004	0.6 mi
12	1015 E Yager Ln, Unit 12	$1595	2	2	1004	0.6 mi
13	1015 E Yager Ln, Unit 62	$1500	2	2	1004	0.6 mi
14	1015 Yager Ln E, Unit 204	$1750	2	2	1004	0.6 mi
15	12280 Mulligan Glen Ct	$1690	2	2	981	0.4 mi
16	12408 Dessau Rd, Unit C4	$1926	2	2	1193	1 mi
17	12441 Dessau Rd, Unit 1434	$1235	2	2	1012	1 mi
18	12408 Dessau Rd, Unit C2	$2138	2	2	1208	1 mi
19	12408 Dessau Rd, Unit C3	$2138	2	2	1208	1 mi
20	909 Markham Ln, Apt B	$1800	2	2	955	0.4 mi
21	12292 Mulligan Glen Ct	$1650	2	2	1266	0.4 mi
22	1415 Byers Ln	$1595	2	2	1040	1.7 mi
23	12245 Abbey Glen Ln	$1600	2	2.5	1136	0.5 mi
24	1406 Alma Dr	$1779	2	2	1010	1.3 mi
25	12264 Abbey Glen Ln	$1600	2	2.5	1142	0.4 mi

Projections