REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
5500 Sapote Ct, Austin, TX 78744
$280,000 • 3 beds • 2 baths • 1335 sqft

This property looks like a bad Long-Term investment with a projected -10.86% first-year return on $58,800 initial cash invested.

Cash On Cash
-10.86%
Cap Rate
4.56%
Rent
$2,100
Signal: Med.
Cashflow
-$532
Financing
Purchase Price  $280k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $58,800
Downpayment  $56,000
Closing costs  $2,800
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $2,100
Total Expenses  $2,632
Mortgage P&I  $1,490
Property Taxes  $498
Home Insurance  $98
PManagement  $210
CapEx  $105
Vacancy  $126
Maintenance  $105
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12505 Chaparral Trl$16953212840 mi
22302 Sorret Tree Ct$23753213000.4 mi
32414 Village Walk$17953214000.2 mi
46103 Wing Feather Dr$20503213440.9 mi
54616 Franklin Park Dr$23003213080.8 mi
64506 Franklin Park Dr$23953213760.7 mi
74500 Eric Cir$19003213800.7 mi
84806 Scarsdale Dr$19953213850.8 mi
94506 Eric Cir$21953214000.7 mi
102501 Chaparral Trl$19953212040.1 mi
115105 Spruce Cv$27003214460.5 mi
126100 Broken Spoke Trl$22003212721 mi
135507 Fence Row$21003213251.6 mi
145305 Viewpoint Dr$22503213281.7 mi
155520 Pine Pl$21003214860.2 mi
162202 Deadwood Dr$22993214500.5 mi
176012 Wagon Bnd$21953213981.1 mi
185600 Meadow Crst$22503212961.4 mi
194606 Franklin Park Dr$22003212310.7 mi
205703 Teri Rd$20953213721.5 mi
214410 Dove Dr$19503212150.6 mi
225100 Galen Ct$19003212270.8 mi
235535 Pine Pl$22003215350.1 mi
242505 E Stassney Ln$19993211690.2 mi
252425 E Stassney Ln$20003211700.3 mi