REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

15218 Parrish Ln, Austin, TX 78725

3 beds • 2 baths • 1205 sqft

Email

This property looks like a bad Long-Term investment with a projected -10.35% first-year return on $54,726 initial cash invested.

-10.35%

Cash On Cash

4.62%

Cap Rate

0.72

DSCR

$1,770

Rent

-$472

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$261k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$54,726

Downpayment

20%

$52,120

Closing costs

1%

$2,606

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,770

Total Expenses

$2,242

Mortgage P&I

78%

$1,387

Property Taxes

16%

$275

Home Insurance

5%

$91

HOA

2%

$30

PManagement

10%

$177

CapEx

5%

$88

Vacancy

6%

$106

Maintenance

5%

$88

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis