Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.2% first-year return on $109k initial cash invested.
-13.2%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$3,010
Rent
-$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,010
Total Expenses
$4,211
Mortgage P&I
85%
$2,573
Property Taxes
22%
$667
Home Insurance
6%
$182
HOA
0%
$7
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$181
Maintenance
5%
$150
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3503 Latimer Dr, Austin, TX 78732 | $2,950 | 4 | 2 | 2002 | 2.4 mi |
15105 General Williamson Dr, Austin, TX 78734 | $2,500 | 4 | 2 | 2292 | 1.1 mi |
2745 Old Course Dr, Austin, TX 78732 | $3,475 | 4 | 2 | 2200 | 2.2 mi |
2103 Crazyhorse Pass, Austin, TX 78734 | $3,500 | 4 | 2.5 | 2280 | 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