REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
3514 Tilmon Ln, Austin, TX 78725
$294,1004 beds • 2 baths • 2047 sqft

This property looks like a bad Long-Term investment with a projected -7.87% first-year return on $61,761 initial cash invested.

Cash On Cash
-7.87%
Cap Rate
5.17%
Rent
$2,165
Signal: Med.
Cashflow
-$405
Financing

Purchase Price  $294k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $61,761
Downpayment  $58,820
Closing costs  $2,941
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,165
Total Expenses  $2,570
Mortgage P&I  $1,565
Property Taxes  $312
Home Insurance  $103
HOA  $28
PManagement  $216
CapEx  $108
Vacancy  $130
Maintenance  $108
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
114912 Custis Ln$21504220470.4 mi
23300 Braun Way$22004220290.4 mi
314916 Custis Ln$21954220290.4 mi
43705 Tilmon Ln$22004219920.1 mi
515225 Harkness Pass$21504220290.4 mi
63610 Batson Dr$22504219920.1 mi
7600 Red Tails Dr$21004219940.8 mi
815301 Harkness Pass$21654218610.4 mi
914904 Custis Ln$20954218580.4 mi
1015008 Custis Ln$20504218580.4 mi
1114909 Custis Ln$20504218580.4 mi
123607 Conyers Ln$21004218370.3 mi
1314905 Harkness Pass$23504218580.5 mi
143100 Noion Ct$20954218630.6 mi
1514321 Deaf Smith Blvd$22004218580.6 mi
163904 Sojourner St$23004218900.8 mi
174608 Cleto St$20954218871.2 mi
183415 Tilmon Ln$21954217350.2 mi
193305 Crownover St$189042.521600.3 mi
203608 Pevetoe St$230042.518960.2 mi
2113301 Brahmin Dr$21954220472.9 mi
223506 Batson Dr$22004216830.1 mi
233606 Batson Dr$22004216660.1 mi
2415204 Kent Justin$21004216980.4 mi
2515308 Harkness Pass$21004216700.3 mi