REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

3001 Cedar St #A-309, Austin, TX 78705

1 beds • 1 baths • 685 sqft

Email

This property looks like a bad Long-Term investment with a projected -26.54% first-year return on $61,950 initial cash invested.

-26.54%

Cash On Cash

1.09%

Cap Rate

0.17

DSCR

$1,370

Rent

-$1,370

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$295k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$61,950

Downpayment

20%

$59,000

Closing costs

1%

$2,950

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,370

Total Expenses

$2,740

Mortgage P&I

115%

$1,570

Property Taxes

30%

$414

Home Insurance

8%

$103

HOA

22%

$298

PManagement

10%

$137

CapEx

5%

$68

Vacancy

6%

$82

Maintenance

5%

$68

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis