Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.49% first-year return on $64,050 initial cash invested.
-13.49%
Cash On Cash
3.61%
Cap Rate
$1,780
Rent
-$720
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$2,500
Mortgage P&I
87%
$1,549
Property Taxes
21%
$381
Home Insurance
6%
$107
PManagement
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2322 Klattenhoff Dr, Austin, TX 78728 | $1,795 | 2 | 1 | 1233 | 0.2 mi |
2405 Claudia June Ave, Austin, TX 78728 | $1,750 | 2 | 2 | 1052 | 0.1 mi |
14493 Robert I Walker Blvd, Austin, TX 78728 | $1,800 | 2 | 2 | 1043 | 0.3 mi |
14411 Tiffer Ln, Austin, TX 78728 | $2,000 | 2 | 2 | 1100 | 0.1 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