REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
3001 Cedar St #A-309, Austin, TX 78705
$295,000 • 1 beds • 1 baths • 685 sqft

This property looks like a bad Long-Term investment with a projected -24.95% first-year return on $61,950 initial cash invested.

Cash On Cash
-24.95%
Cap Rate
1.45%
Rent
$1,482
Cashflow
-$1,288
Rent Confidence:  High
Annual
$17,784
Median
$1,500
Avg
$1,482
Samples
25
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  $1,482
Total Expenses  $2,770
Mortgage P&I  $1,570
Property Taxes  $414
Home Insurance  $103
HOA  $298
PManagement  $148
CapEx  $74
Vacancy  $89
Maintenance  $74
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13103 Grooms St, Unit A$1225117000.2 mi
2202 E 31st St, Apt A$1495117000.3 mi
33115 Helms St$1350116500.2 mi
4203 E 31st St, Apt 195$1745117210.2 mi
53115 Helms St, Apt 215$1550116500.2 mi
6203 E 31st St, Unit 341$1745117220.2 mi
73011 Whitis St, Unit 102$1200116400.1 mi
83011 Whitis Ave, Apt 206$1300116400.1 mi
9203 E 31st St, Apt 175$1745117250.2 mi
103011 Whitis Ave, Apt 102$1300116400.1 mi
113011 Whitis Ave, Apt 107$1250116400.1 mi
123011 Whitis Ave, Apt 103$1400116400.1 mi
133011 Whitis Ave, Apt 207$1600116400.1 mi
14203 E 31st St, Apt 105$1735117350.2 mi
15203 E 31st St, Apt 117$1744117330.2 mi
163202 Grooms St, Apt A$1070116320.3 mi
172803 Hemphill Park, Unit B1301$1560117460.3 mi
18114 E 31st St$1195116000.2 mi
19114 E 31st St, Apt 213$1550116000.2 mi
20114 E 31st St, Apt 206$1500116000.2 mi
21114 E 31st St, Apt 201$1600116000.2 mi
22114 E 31st St, Apt 202$1500116000.2 mi
23114 E 31st St, Apt 214$1400116000.2 mi
24114 E 31st St, Apt 205$1600116000.2 mi
25114 E 31st St, Apt 208$1700116000.2 mi