Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.35% first-year return on $63,000 initial cash invested.
-13.35%
Cash On Cash
4.07%
Cap Rate
$2,230
Rent
-$701
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$2,931
Mortgage P&I
72%
$1,606
Property Taxes
29%
$639
Home Insurance
5%
$105
PManagement
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3301 Merrie Lynn Ave, Austin, TX 78722 | $2,050 | 2 | 1 | 896 | 0.4 mi |
2008 Rountree Dr, Austin, TX 78722 | $1,800 | 2 | 1 | 870 | 0.3 mi |
1731 E 38 1/2 St, Austin, TX 78722 | $1,800 | 2 | 1 | 846 | 0.3 mi |
2940 Eckert St, Austin, TX 78722 | $1,995 | 2 | 1 | 840 | 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