REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
3001 Cedar St #A-309, Austin, TX 78705
$295,0001 beds • 1 baths • 685 sqft

This property looks like a bad Long-Term investment with a projected -24.79% first-year return on $61,950 initial cash invested.

Cash On Cash
-24.79%
Cap Rate
1.48%
Rent
$1,495
Signal: Med.
Cashflow
-$1,280
Financing

Purchase Price  $295k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $61,950
Downpayment  $59,000
Closing costs  $2,950
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,495
Total Expenses  $2,775
Mortgage P&I  $1,570
Property Taxes  $414
Home Insurance  $103
HOA  $298
PManagement  $150
CapEx  $75
Vacancy  $90
Maintenance  $75
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13001 Cedar Ave, Unit 209$1450116850 mi
23001 Cedar St, Apt 216$1500117000 mi
33001 Cedar St, Unit A214$1495117000 mi
43103 Grooms St, Unit A$1225117000.2 mi
5202 E 31st St, Apt A$1495117000.3 mi
6203 E 31st St, Apt 149$1751117130.2 mi
7203 E 31st St, Apt 113$1750117140.2 mi
8203 E 31st St, Apt 233$1800117150.2 mi
9203 E 31st St, Apt 195$1745117210.2 mi
103115 Helms St, Apt 215$1550116500.2 mi
11202 E 31st St$1495116500.3 mi
12203 E 31st St, Unit 341$1745117220.2 mi
133011 Whitis Ave, Apt 102$1300116400.1 mi
143011 Whitis Ave, Apt 107$1250116400.1 mi
153011 Whitis Ave, Apt 206$1350116400.1 mi
16203 E 31st St, Apt 175$1745117250.2 mi
173011 Whitis Ave, Apt 103$1400116400.1 mi
183011 Whitis Ave, Apt 207$1600116400.1 mi
193203 Helms St, Apt 205$1250116500.3 mi
203011 Whitis Ave, Apt 202$1300116400.1 mi
213011 Whitis Ave, Apt 106$1400116400.1 mi
22203 E 31st St, Apt 117$1744117330.2 mi
23203 E 31st St, Apt 105$1735117350.2 mi
243202 Grooms St, Apt A$1070116320.3 mi
252803 Hemphill Park, Unit B1301$1560117460.3 mi