Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.97% first-year return on $357k initial cash invested.
-24.97%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$4,900
Rent
-$7,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,900
Total Expenses
$12,327
Mortgage P&I
177%
$8,672
Property Taxes
35%
$1,701
Home Insurance
12%
$595
HOA
2%
$85
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16313 Rockies Run Smt, Austin, TX 78738 | $4,500 | 4 | 4 | 3973 | 0.9 mi |
3810 Pawnee Pass, Austin, TX 78738 | $7,900 | 4 | 4 | 3854 | 1.8 mi |
4801 Serene Hills Dr, Austin, TX 78738 | $5,495 | 4 | 4 | 4378 | 1.4 mi |
15309 Harrier Marsh Dr, Austin, TX 78738 | $4,500 | 4 | 3.5 | 4079 | 1.1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality