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 -11.08% first-year return on $58,800 initial cash invested.

Cash On Cash
-11.08%
Cap Rate
4.5%
Rent
$2,084
Cashflow
-$543
Rent Confidence:  High
Annual
$25,008
Median
$2,095
Avg
$2,084
Samples
25
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  $2,084
Total Expenses  $2,627
Mortgage P&I  $1,490
Property Taxes  $498
Home Insurance  $98
PManagement  10% $208
CapEx  5% $104
Vacancy  6% $125
Maintenance  5% $104
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12505 Chaparral Trl$16953212840.1 mi
25518 Icon St$20003213470.6 mi
32302 Sorret Tree Ct$23753213000.4 mi
42414 Village Walk$17953214000.2 mi
56103 Wing Feather Dr$20503213440.9 mi
64500 Eric Cir$19003213800.7 mi
74806 Scarsdale Dr$19953213850.8 mi
84506 Eric Cir$21953214000.7 mi
95105 Spruce Cv$23503214460.5 mi
105105 Spruce Cv, Unit 1$23503214460.5 mi
115105 5105 Spruce Cv, Unit 1$23503214460.5 mi
124908 Dove Creek Cv$21003213051.4 mi
136100 Broken Spoke Trl$22003212721 mi
146012 Wagon Bnd$21953213981.1 mi
155600 Meadow Crst$22503212961.4 mi
164606 Franklin Park Dr$22003212310.7 mi
175703 Teri Rd$20953213721.5 mi
185912 Wagon Bnd$21003212601.1 mi
196010 Wagon Bnd$19953212601.1 mi
204410 Dove Dr$19503212150.6 mi
215100 Galen Ct$18503212270.8 mi
226502 Brushy Ridge Cv$19203212801.5 mi
235535 Pine Pl$22003215350 mi
242505 E Stassney Ln$19993211690.2 mi
252425 E Stassney Ln$20003211700.3 mi

Project Rental Revenue For Any Address