Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.39% first-year return on $49,350 initial cash invested.
-7.39%
Cash On Cash
5.09%
Cap Rate
0.83
DSCR
$1,860
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$2,164
Mortgage P&I
65%
$1,207
Property Taxes
19%
$359
Home Insurance
4%
$82
HOA
2%
$32
PManagement
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3804 Pevetoe St, Austin, TX 78725 | $1,650 | 3 | 2 | 1511 | 0.1 mi |
3504 Chappie Ln, Austin, TX 78725 | $1,795 | 3 | 2 | 1514 | 0.2 mi |
3613 Canaan Matthew Dr, Austin, TX 78724 | $1,895 | 3 | 2 | 1512 | 0.3 mi |
3214 Tilmon Ln, Austin, TX 78725 | $1,785 | 3 | 2 | 1521 | 0.3 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