Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.87% first-year return on $386k initial cash invested.
-30.87%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$3,710
Rent
-$9,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1840k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$368k
Closing costs
1%
$18,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,710
Total Expenses
$13,651
Mortgage P&I
253%
$9,386
Property Taxes
72%
$2,655
Home Insurance
17%
$644
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5807 Shoalwood Ave, Austin, TX 78756 | $4,990 | 4 | 3 | 2615 | 0.5 mi |
6202 Wynona Ave, Austin, TX 78757 | $4,600 | 4 | 3 | 2457 | 0.5 mi |
5603 Clay Ave Unit B, Austin, TX 78756 | $3,995 | 4 | 3 | 2199 | 0.4 mi |
2007 Karen Ave, Austin, TX 78757 | $4,200 | 4 | 3 | 2070 | 0.3 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