Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.51% first-year return on $57,750 initial cash invested.
-3.51%
Cash On Cash
5.99%
Cap Rate
0.97
DSCR
$2,390
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$2,559
Mortgage P&I
60%
$1,422
Property Taxes
18%
$419
Home Insurance
4%
$96
PManagement
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6211 Palm Cir, Austin, TX 78741 | $2,075 | 4 | 2 | 1092 | 0.2 mi |
1203 Lily Ter, Austin, TX 78741 | $2,050 | 4 | 1.5 | 1135 | 0.1 mi |
6004 Palm Cir, Austin, TX 78741 | $2,075 | 3 | 2 | 1135 | 0.2 mi |
5400 S Alexis Cv S, Austin, TX 78741 | $3,299 | 4 | 2 | 1835 | 0.5 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