Unlock all features! Tap here to upgrade
3406 E Martin Luther King Jr Blvd, Austin, TX 78721
3 beds • 2 baths • 1459 sqft
$525,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.47% first-year return on $110k initial cash invested.
-17.47%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$2,772
Rent
-$1,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $4,377 expenses = $1,605 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,772
Total Expenses
$4,377
Mortgage P&I
95%
$2,630
Property Taxes
30%
$842
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0