Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.64% first-year return on $57,639 initial cash invested.
-7.64%
Cash On Cash
5.09%
Cap Rate
0.81
DSCR
$1,930
Rent
-$367
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,639
Downpayment
20%
$54,894
Closing costs
1%
$2,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,297
Mortgage P&I
74%
$1,435
Property Taxes
13%
$244
Home Insurance
5%
$96
HOA
1%
$21
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1500 Brandt Dr, Austin, TX 78742 | $1,895 | 3 | 2 | 1092 | 2.3 mi |
12121 Cimaizon Dr, Austin, TX 78725 | $1,950 | 3 | 2 | 1354 | 0.3 mi |
1911 Renegade Dr, Austin, TX 78725 | $1,995 | 3 | 2 | 1370 | 0.3 mi |
1903 Renegade Dr, Austin, TX 78725 | $1,970 | 3 | 2 | 1370 | 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