REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
1800 Overhill Dr, Austin, TX 78721
$300,000 • 3 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 Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4504 Glomar Ave | $2195 | 3 | 2 | 1068 | 0.3 mi |
| 2 | 4204 Glomar Ave | $2695 | 3 | 2 | 1064 | 0.5 mi |
| 3 | 4601 Kitty Ave Unit B | $2600 | 3 | 2 | 1094 | 0.2 mi |
| 4 | 4502 Leslie Ave | $3198 | 3 | 2 | 1100 | 0.2 mi |
| 5 | 1313 Delano St, Apt A | $2100 | 3 | 2 | 1000 | 1.1 mi |
| 6 | 1407 S Redondo Dr | $2650 | 3 | 2 | 1096 | 0.6 mi |
| 7 | 5112 Heflin Ln | $2400 | 3 | 2 | 960 | 0.8 mi |
| 8 | 1703 Perez St, Unit 2 | $2800 | 3 | 2 | 1088 | 0.8 mi |
| 9 | 1709 J J Seabrook Dr | $2700 | 3 | 2 | 1118 | 0.5 mi |
| 10 | 1802 Webberville Rd | $2550 | 3 | 2 | 1114 | 0.7 mi |
| 11 | 5400 Downs Dr | $2400 | 3 | 2 | 1104 | 0.9 mi |
| 12 | 1800 Celeste Cir | $2350 | 3 | 1.5 | 1059 | 0.3 mi |
| 13 | 5104 Woodmoor Dr | $2900 | 3 | 2 | 1141 | 0.9 mi |
| 14 | 1805 Deloney St | $2200 | 3 | 2 | 1140 | 0.9 mi |
| 15 | 4801 Bundyhill Dr | $2350 | 3 | 2 | 1144 | 1 mi |
| 16 | 4602 Broadhill Dr | $1975 | 3 | 1.5 | 1056 | 0.8 mi |
| 17 | 4712 Bandera Rd | $2300 | 3 | 1.5 | 1090 | 0.3 mi |
| 18 | 1619 J J Seabrook Dr | $2750 | 3 | 2 | 1198 | 0.6 mi |
| 19 | 1406 Waldorf Ave, Unit 1 | $2900 | 3 | 2 | 1210 | 0.6 mi |
| 20 | 3313 Touchstone St | $2495 | 3 | 2 | 1217 | 0.6 mi |
| 21 | 4809 Bundyhill Dr | $2200 | 3 | 2 | 1178 | 1.1 mi |
| 22 | 1803 J J Seabrook Dr | $2900 | 3 | 2 | 1232 | 0.5 mi |
| 23 | 1710 Hillcrest Ln | $2600 | 3 | 2 | 1190 | 1 mi |
| 24 | 1400 N Redondo Dr | $2450 | 3 | 2 | 1249 | 0.5 mi |
| 25 | 1312 Cometa St, Unit B | $2400 | 3 | 2 | 1248 | 0.7 mi |