Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.33% first-year return on $51,450 initial cash invested.
-9.33%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$1,760
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$2,160
Mortgage P&I
70%
$1,238
Property Taxes
19%
$340
Home Insurance
5%
$86
HOA
2%
$38
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4604 Senda Ln, Austin, TX 78725 | $1,795 | 3 | 3 | 1320 | 0.1 mi |
4529 Kind Way, Unit 230, Austin, TX 78725 | $1,650 | 3 | 2.5 | 1302 | 0.1 mi |
4523 Kind Way, Unit 233, Austin, TX 78725 | $1,669 | 3 | 2.5 | 1302 | 0.1 mi |
4616 Inicio Ln, Austin, TX 78725 | $1,725 | 3 | 2.5 | 1308 | 0.1 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