REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
15104 Texas St, Austin, TX 78734
$295,000 • 2 beds • 1 baths • 804 sqft

This property looks like a bad Long-Term investment with a projected -11.78% first-year return on $61,950 initial cash invested.

Cash On Cash
-11.78%
Cap Rate
4.31%
Rent
$1,965
Cashflow
-$608
Rent Confidence:  High
Annual
$23,580
Median
$1,885
Avg
$2,007
Samples
25
Financing
Purchase Price  $295k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $61,950
Downpayment  $59,000
Closing costs  $2,950
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,965
Total Expenses  $2,573
Mortgage P&I  $1,570
Property Taxes  $373
Home Insurance  $103
HOA  $17
PManagement  $196
CapEx  $98
Vacancy  $118
Maintenance  $98
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13117 Fritz Hughes Park Rd, Unit 3117$1600218502 mi
23111 Fritz Hughes Park Rd$1650218502 mi
33115 Fritz Hughes Park Rd$1650218641.9 mi
414538 Hunters Pass$1980219002.2 mi
51505 O Reilly Ct, Apt A$1670219002.6 mi
63123 Fritz Hughes Park Rd$17002110002 mi
73904 Hudson Bend Rd, Apt C$166021.511600.5 mi
83904 Hudson Bend Rd, Apt D$166021.511600.5 mi
92627 Geronimo Trl$2500229122.1 mi
104229 N FM 620, Unit 116$25006940.9 mi
112918 Ranch Rd, 620 N Unit 104$3150229731.3 mi
1214806 Longbranch Dr$22902111523 mi
132605 Geronimo Trl$1595229802.3 mi
142208 N FM 620, Unit B4$1702117922.1 mi
152306 Ranch Rd, 620 Unit 7$130016142.1 mi
162512 Geronimo Trl$19002210462.4 mi
172918 Ranch Rd, 620 N Unit 204$21952211601.3 mi
182918 Ranch Rd, 620 N Unit J160$28002211601.3 mi
192918 Ranch Rd, 620 N Unit 214$21952211601.3 mi
202918 Ranch Rd, 620 N Unit 256$19952211601.3 mi
212918 Ranch Rd, 620 N Unit 160$28002211601.4 mi
222208 N FM 620, Unit B3$1552118602.1 mi
232208 N FM 620, Unit C3$18852210952.1 mi
242208 N Fm 620 Rd$27342210952.1 mi
252208 N FM 620, Unit B2$1521118622.1 mi