REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
15218 Parrish Ln, Austin, TX 78725
$260,6003 beds • 2 baths • 1205 sqft

This property looks like a bad Long-Term investment with a projected -9.89% first-year return on $54,726 initial cash invested.

Cash On Cash
-9.89%
Cap Rate
4.72%
Rent
$1,800
Signal: Med.
Cashflow
-$451
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  $1,800
Total Expenses  $2,251
Mortgage P&I  $1,387
Property Taxes  $275
Home Insurance  $91
HOA  $30
PManagement  $180
CapEx  $90
Vacancy  $108
Maintenance  $90
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
115111 Nordyke Ln$19003212520.2 mi
215109 Parrish Ln$18503212500.2 mi
314502 Varrelman St$18003212010.9 mi
4907 Yabers Ct$18503212670.2 mi
53415 Crownover St$19503212031.1 mi
614515 Fitzgibbon Dr$19003212011.1 mi
73712 Denehoe Cv$21503211780.9 mi
84523 Credo Ln$15753212640.6 mi
94622 Inicio Ln, Unit 393$18603211250.5 mi
103000 Crownover St$17503212031.6 mi
112807 Crownover St$18503212031.7 mi
123005 Caleb Dr$17753212001.6 mi
134608 Truth Way$16953213100.6 mi
144509 Halliday Ave$17003210910.3 mi
154504 Halliday Ave$19503213440.3 mi
164614 Inicio Ln$18503211000.6 mi
174529 Graceful Ln$17003211000.6 mi
184620 Truth Way$16503211000.6 mi
194603 Credo Ln$18003211100.7 mi
2015017 Bigelow Dr$17503211841.7 mi
214510 Secure Ln$17503211040.7 mi
224501 Secure Ln$18953211040.8 mi
234616 Graceful Ln$17953213460.4 mi
243408 Wickham Ln$18003212501.5 mi
25613 Silver Wing Dr$19003213700.3 mi