REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
12707 Lamplight Village Ave, Austin, TX 78727
$304,4003 beds • 2 baths • 1140 sqft

This property looks like a bad Long-Term investment with a projected -10.63% first-year return on $63,924 initial cash invested.

Cash On Cash
-10.63%
Cap Rate
4.55%
Rent
$1,995
Signal: Med.
Cashflow
-$566
Financing

Purchase Price  $304k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $63,924
Downpayment  $60,880
Closing costs  $3,044
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,995
Total Expenses  $2,561
Mortgage P&I  $1,620
Property Taxes  $316
Home Insurance  $105
PManagement  $200
CapEx  $100
Vacancy  $120
Maintenance  $100
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12100 Lampwick Cir$22953211480.1 mi
212800 Esplanade St$19503211450.2 mi
32103 Lampwick Cir$21503211110.2 mi
41903 Metairie Cir$18953211580.3 mi
52104 Red Stone Ln$19003211020.2 mi
612911 Lamplight Village Ave$18003211100.3 mi
712601 Lamplight Village Ave$23003211880.2 mi
82114 Brandywine Ln$24753211760.4 mi
912912 Staton Dr$20003211120.5 mi
1012325 Emery Oaks Rd$21953211440.9 mi
112006 Carriage Park Ln$18953211990.2 mi
121909 Esplanade Cir$17503210950.3 mi
1312907 Lamplight Village Ave$19753211970.3 mi
1413014 Staton Dr$19003211780.7 mi
1512300 Cedarspur Rd$21003211631 mi
1612310 Marogot Run$19953211631 mi
1713030 Staton Dr$19503210940.8 mi
1813007 Rampart St$18503210780.6 mi
1912902 Lamplight Village Ave$19953212340.2 mi
201905 Dumaine Cir$22503212350.3 mi
2112328 Marogot Run$25003210920.9 mi
222202 Cedar Bend Dr, Unit B$21953211051.1 mi
231906 Dumaine Cir$20503212350.4 mi
2412905 N Widge Dr$21003210720.7 mi
2512410 Alderbrook Dr, Unit A$19503210700.7 mi