Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.28% first-year return on $56,490 initial cash invested.
-10.28%
Cash On Cash
4.1%
Cap Rate
0.71
DSCR
$2,010
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$2,494
Mortgage P&I
65%
$1,303
Property Taxes
29%
$575
Home Insurance
5%
$94
PManagement
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5100 Galen Ct, Austin, TX 78744 | $1,895 | 3 | 2 | 1227 | 0.1 mi |
5412 Mesquite Rd, Austin, TX 78602 | $2,000 | 3 | 2 | 1216 | 0.4 mi |
5306 Lark Creek Dr, Austin, TX 78744 | $2,200 | 3 | 2 | 1216 | 0.5 mi |
5500 Ferret Path, Austin, TX 78744 | $2,195 | 3 | 2 | 1167 | 0 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