Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.02% first-year return on $60,898 initial cash invested.
-12.02%
Cash On Cash
4.16%
Cap Rate
$2,000
Rent
-$610
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,898
Downpayment
20%
$57,998
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$2,610
Mortgage P&I
76%
$1,516
Property Taxes
23%
$462
Home Insurance
5%
$102
HOA
1%
$10
PManagement
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5808 Ronee Leah Dr, Austin, TX 78724 | $2,300 | 4 | 2 | 1863 | 0.1 mi |
5909 Montrelia Dr, Austin, TX 78724 | $1,900 | 4 | 2 | 1858 | 0.2 mi |
5805 Montrelia Dr, Austin, TX 78724 | $1,800 | 4 | 2 | 1858 | 0.2 mi |
5717 Xene Dr, Austin, TX 78724 | $2,050 | 4 | 2 | 1900 | 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