REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 -12.04% first-year return on $63,000 initial cash invested.

Cash On Cash
-12.04%
Cap Rate
4.36%
Rent
$2,495
Signal: Med.
Cashflow
-$632
Financing

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

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

Total Income  $2,495
Total Expenses  $3,127
Mortgage P&I  $1,597
Property Taxes  $775
Home Insurance  $105
PManagement  $250
CapEx  $125
Vacancy  $150
Maintenance  $125
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14504 Glomar Ave$21953210680.3 mi
24204 Glomar Ave$26953210640.5 mi
34601 Kitty Ave Unit B$26003210940.2 mi
44502 Leslie Ave$31983211000.2 mi
51313 Delano St, Apt A$21003210001.1 mi
61407 S Redondo Dr$26503210960.6 mi
75112 Heflin Ln$2400329600.8 mi
81703 Perez St, Unit 2$28003210880.8 mi
91709 J J Seabrook Dr$27003211180.5 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
141805 Deloney St$22003211400.9 mi
154801 Bundyhill Dr$23503211441 mi
164602 Broadhill Dr$197531.510560.8 mi
174712 Bandera Rd$230031.510900.3 mi
181619 J J Seabrook Dr$27503211980.6 mi
191406 Waldorf Ave, Unit 1$29003212100.6 mi
203313 Touchstone St$24953212170.6 mi
214809 Bundyhill Dr$22003211781.1 mi
221803 J J Seabrook Dr$29003212320.5 mi
231710 Hillcrest Ln$26003211901 mi
241400 N Redondo Dr$24503212490.5 mi
251312 Cometa St, Unit B$24003212480.7 mi