REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
4601 Graceful Ln #494, Austin, TX 78725
$270,000 • 3 beds • 2 baths • 1100 sqft

This property looks like a bad Long-Term investment with a projected -11.3% first-year return on $56,700 initial cash invested.

Cash On Cash
-11.3%
Cap Rate
4.41%
Rent
$1,784
Cashflow
-$534
Rent Confidence:  High
Annual
$21,408
Median
$1,750
Avg
$1,784
Samples
25
Financing
Purchase Price  $270k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $56,700
Downpayment  $54,000
Closing costs  $2,700
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,784
Total Expenses  $2,318
Mortgage P&I  $1,437
Property Taxes  $286
Home Insurance  $94
HOA  $38
PManagement  $178
CapEx  $89
Vacancy  $107
Maintenance  $89
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14601 Esper Ln, Unit 319$18253211000.2 mi
24614 Inicio Ln$18503211000.4 mi
34529 Graceful Ln, Unit 465$16503211040.4 mi
44529 Graceful Ln$17003211000.4 mi
54620 Truth Way$16503211000.4 mi
64509 Halliday Ave$17003210910.3 mi
74510 Secure Ln$17353211040.6 mi
84501 Secure Ln$18953211040.7 mi
94510 Best Way$17253211180.5 mi
104510 Best Way Ln, Unit 82$17253211180.5 mi
1115102 Nuttall Dr$15953211171.7 mi
1215003 Mossycup Ln$17753210791.6 mi
136001 Wideleaf Dr$18953210791.9 mi
1414612 Varrelman St$18953210111 mi
1515111 Nordyke Ln$19003212520.4 mi
163712 Denehoe Cv$21503211781.2 mi
1715109 Parrish Ln$16503212500.5 mi
184523 Credo Ln$15753212640.5 mi
19907 Yabers Ct$18503212670.6 mi
2015017 Bigelow Dr$17503211841.5 mi
213415 Crownover St$19503212031.4 mi
224608 Truth Way$16953213100.4 mi
234616 Graceful Ln$17953213460.1 mi
244519 Esper Ln, Unit 294$17503213460.3 mi
254504 Halliday Ave$19253213440.3 mi