• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1800 Overhill Dr, Austin, TX 78721
$300,0003 beds • 2 baths • 1021 sqft

This property looks like a bad Long-Term investment with a projected -12.72% first-year return on $63,000 initial cash invested.

Cash On Cash
-12.72%
Cap Rate
4.2%
Rent
$2,444
Cashflow
-$668
Rent Confidence:  High
Annual
$29,328
Median
$2,400
Avg
$2,443
Samples
25
Financing

Purchase Price  $300k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $63,000
Downpayment  20% $60,000
Closing costs  1% $3,000
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,444
Total Expenses  $3,112
Mortgage P&I  65% $1,597
Property Taxes  32% $775
Home Insurance  4% $105
PManagement  10% $244
CapEx  5% $122
Vacancy  6% $147
Maintenance  5% $122
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14204 Glomar Ave$25953210640.5 mi
21313 Delano St, Apt A$21003210001.1 mi
31711 Deloney St, Unit 1$34003210680.9 mi
45112 Heflin Ln$2400329600.8 mi
51703 Perez St, Unit 2$28003210880.8 mi
6Ribbecke Ave$21003211200.5 mi
71709 J J Seabrook Dr$25003211180.5 mi
84615 Ribbecke Ave$21003211200.5 mi
91900 Webberville Rd$21003211040.8 mi
101802 Webberville Rd$25503211140.7 mi
115400 Downs Dr$24003211040.9 mi
121800 Celeste Cir$235031.510590.3 mi
135104 Woodmoor Dr$29003211410.9 mi
144801 Bundyhill Dr$23003211441 mi
153824 E 16th St$30003211700.7 mi
164602 Broadhill Dr$197531.510560.8 mi
171619 J J Seabrook Dr$27503211980.6 mi
181406 Waldorf Ave, Unit 1$29003212100.6 mi
193313 Touchstone St$19953212170.6 mi
204809 Bundyhill Dr$22003211781.1 mi
211803 J J Seabrook Dr$29003212320.5 mi
221400 N Redondo Dr$24503212490.5 mi
231406 N Redondo Dr$19993110500.4 mi
244709 Leslie Ave$22003110640.4 mi
255002 Lott Ave$21003110081 mi

Projections