Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.69% first-year return on $46,200 initial cash invested.
-5.69%
Cash On Cash
5.61%
Cap Rate
0.89
DSCR
$1,850
Rent
-$219
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$2,069
Mortgage P&I
62%
$1,155
Property Taxes
19%
$357
Home Insurance
4%
$77
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2405 Jacks Pass, Austin, TX 78734 | $1,750 | 1 | 2 | 960 | 1.4 mi |
1204 Buffalo Gap Rd, Unit B, Austin, TX 78734 | $1,600 | 1 | 1 | 641 | 1.9 mi |
2121 Tishomingo Trl, Austin, TX 78734 | $2,100 | 2 | 1 | 988 | 1.1 mi |
2201 Indian Creek Rd, Austin, TX 78734 | $1,950 | 2 | 1 | 980 | 1.1 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