Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.27% first-year return on $55,650 initial cash invested.
-9.27%
Cash On Cash
4.83%
Cap Rate
0.76
DSCR
$1,950
Rent
-$430
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$2,380
Mortgage P&I
72%
$1,399
Property Taxes
19%
$380
Home Insurance
5%
$93
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2313 Rockridge Dr, Austin, TX 78744 | $1,595 | 3 | 1 | 905 | 0.3 mi |
6003 Turnstone Ct, Austin, TX 78744 | $1,800 | 3 | 1 | 969 | 0.6 mi |
2002 Wagon Crossing Path, Austin, TX 78744 | $1,950 | 3 | 1 | 1026 | 0.8 mi |
6902 Trendal Ln, Austin, TX 78744 | $1,850 | 3 | 1 | 1077 | 0.4 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