Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.38% first-year return on $48,090 initial cash invested.
-21.38%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$1,420
Rent
-$857
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$2,277
Mortgage P&I
85%
$1,202
Property Taxes
18%
$260
Home Insurance
6%
$80
HOA
26%
$366
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5806 Belmoor Dr, Apt D, Austin, TX 78723 | $1,300 | 1 | 1.5 | 850 | 0.6 mi |
6501 Arnold Dr, Unit 3, Austin, TX 78723 | $1,150 | 1 | 1 | 0.4 mi | |
5500 Coventry Ln, Austin, TX 78723 | $1,200 | 1 | 1 | 0.5 mi | |
5806 Belmoor Dr, Apt B, Austin, TX 78723 | $1,300 | 1 | 1.5 | 900 | 0.6 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