REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
15218 Parrish Ln, Austin, TX 78725
$260,600 • 3 beds • 2 baths • 1205 sqft

This property looks like a bad Long-Term investment with a projected -10% first-year return on $54,726 initial cash invested.

Cash On Cash
-10%
Cap Rate
4.7%
Rent
$1,794
Cashflow
-$456
Rent Confidence:  High
Annual
$21,528
Median
$1,750
Avg
$1,794
Samples
25
Financing
Purchase Price  $261k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $54,726
Downpayment  $52,120
Closing costs  $2,606
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,794
Total Expenses  $2,250
Mortgage P&I  $1,387
Property Taxes  $275
Home Insurance  $91
HOA  $30
PManagement  $179
CapEx  $90
Vacancy  $108
Maintenance  $90
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
115109 Parrish Ln$16503212500.2 mi
215111 Nordyke Ln$19003212520.2 mi
3907 Yabers Ct$18503212670.2 mi
43415 Crownover St$19503212031.1 mi
53712 Denehoe Cv$21503211780.9 mi
64523 Credo Ln$15753212640.6 mi
73000 Crownover St$17503212031.6 mi
82807 Crownover St$18503212031.6 mi
94510 Best Way$17253211180.7 mi
104510 Best Way Ln, Unit 82$17253211180.7 mi
114608 Truth Way$16953213100.6 mi
124601 Esper Ln, Unit 319$18253211000.5 mi
134509 Halliday Ave$17003210910.3 mi
144529 Graceful Ln, Unit 465$16503211040.6 mi
154504 Halliday Ave$19253213440.3 mi
164614 Inicio Ln$18503211000.6 mi
174529 Graceful Ln$17003211000.6 mi
184620 Truth Way$16503211000.6 mi
193408 Barksdale Dr$17503212501.5 mi
2015017 Bigelow Dr$17503211841.7 mi
214616 Graceful Ln$17953213460.4 mi
224510 Secure Ln$17353211040.7 mi
234519 Esper Ln, Unit 294$17503213460.4 mi
244501 Secure Ln$18953211040.8 mi
253308 Crownover St$20503212781.2 mi