Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.47% first-year return on $51,450 initial cash invested.
-8.47%
Cash On Cash
5.1%
Cap Rate
$2,030
Rent
-$363
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,030
Total Expenses
$2,393
Mortgage P&I
64%
$1,303
Property Taxes
22%
$440
Home Insurance
4%
$86
HOA
2%
$35
PManagement
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5741 Pinon Vista Dr, Austin, TX 78724 | $2,200 | 3 | 2 | 1269 | 0.2 mi |
6124 Seville Dr, Austin, TX 78724 | $2,100 | 3 | 2 | 1369 | 0.4 mi |
5229 Hutchinson Dr, Austin, TX 78723 | $2,200 | 3 | 2 | 1304 | 1.3 mi |
7324 Colony Park Dr, Austin, TX 78724 | $1,850 | 3 | 2 | 1335 | 1.3 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