REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

3111 Crownover St, Austin, TX 78725

3 beds • 2 baths • 1203 sqft

Email

This property looks like a bad Long-Term investment with a projected -13.99% first-year return on $61,929 initial cash invested.

-13.99%

Cash On Cash

3.82%

Cap Rate

0.6

DSCR

$1,800

Rent

-$722

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

$61,929

Downpayment

20%

$58,980

Closing costs

1%

$2,949

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,800

Total Expenses

$2,522

Mortgage P&I

87%

$1,570

Property Taxes

20%

$353

Home Insurance

6%

$103

HOA

2%

$28

PManagement

10%

$180

CapEx

5%

$90

Vacancy

6%

$108

Maintenance

5%

$90

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