REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
15105 Arizona Oak Ln, Austin, TX 78724
$300,0003 beds • 2 baths • 1369 sqft

This property looks like a bad Long-Term investment with a projected -11.54% first-year return on $63,000 initial cash invested.

Cash On Cash
-11.54%
Cap Rate
4.34%
Rent
$1,896
Cashflow
-$606
Rent Confidence:  High
Annual
$22,752
Median
$1,875
Avg
$1,896
Samples
25
Financing

Purchase Price  $300k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $63,000
Downpayment  $60,000
Closing costs  $3,000
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,896
Total Expenses  $2,502
Mortgage P&I  $1,597
Property Taxes  $282
Home Insurance  $105
HOA  $24
PManagement  $190
CapEx  $95
Vacancy  $114
Maintenance  $95
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
114901 Nuttall Dr$19503213690.5 mi
215117 Bigelow Dr$18003213260.2 mi
35801 Montrelia Dr$20003213700.9 mi
45709 Roderick Dr$17953213701 mi
515111 Mimebark Way$17953213260.6 mi
65808 Roderick Dr$19403213701.1 mi
74608 Castleman Dr$16953214110.8 mi
86107 Diamondleaf Bnd$18503214001.1 mi
915212 Sabal Palm Rd$17653213000.7 mi
10613 Silver Wing Dr$19003213701.5 mi
114504 Halliday Ave$19253213441.2 mi
1215213 Shell Bark Cv$17503214011.2 mi
1315104 Bullbrier Rd$18503214011.2 mi
144616 Graceful Ln$17953213461.3 mi
15708 Silver Wing Dr$19003213701.5 mi
1615208 Guffey Dr$20003214121.1 mi
174614 Halliday Ave$18753214121.1 mi
184615 Halliday Ave$18753214121.1 mi
1914603 Rumfeldt St$19953213811.5 mi
2014605 Highsmith St$22003213761.6 mi
2115006 Parrish Ln$18003213971.4 mi
2215202 Lucian St$19493213971.4 mi
235716 Roderick Dr$18503214291 mi
245721 Brocade Dr$22003214640.7 mi
2515117 Siberian Elm Ln$19453214151.3 mi