Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.8% first-year return on $63,000 initial cash invested.
-18.8%
Cash On Cash
2.68%
Cap Rate
0.43
DSCR
$1,960
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,960
Total Expenses
$2,947
Mortgage P&I
79%
$1,558
Property Taxes
39%
$774
Home Insurance
5%
$105
PManagement
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2805 E 22nd St, Unit A, Austin, TX 78722 | $1,995 | 2 | 1 | 772 | 0.2 mi |
2927 Higgins St, Austin, TX 78722 | $2,400 | 2 | 1 | 764 | 0.2 mi |
2938 Higgins St, Austin, TX 78722 | $1,250 | 2 | 1 | 761 | 0.1 mi |
3711 Manorwood Rd, Austin, TX 78723 | $2,250 | 2 | 1 | 816 | 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