Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.69% first-year return on $54,579 initial cash invested.
-3.69%
Cash On Cash
5.51%
Cap Rate
0.95
DSCR
$2,060
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,228
Mortgage P&I
61%
$1,259
Property Taxes
14%
$295
Home Insurance
4%
$91
HOA
2%
$47
PManagement
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3501 Breckenridge Dr, Austin, TX 78744 | $2,100 | 3 | 2 | 1220 | 0 mi |
7505 Cedar Edge Dr, Austin, TX 78744 | $1,825 | 3 | 2 | 1220 | 0.4 mi |
7008 Spirit Hill Rd, Austin, TX 78744 | $1,800 | 3 | 2 | 1200 | 0.2 mi |
7000 Crestone Rd, Austin, TX 78744 | $2,100 | 3 | 2 | 1220 | 0.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality