Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.68% first-year return on $57,750 initial cash invested.
-9.68%
Cash On Cash
4.2%
Cap Rate
0.72
DSCR
$1,920
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$2,386
Mortgage P&I
69%
$1,332
Property Taxes
24%
$459
Home Insurance
5%
$96
PManagement
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5906 Wagon Bnd, Austin, TX 78744 | $1,990 | 3 | 2 | 1200 | 0 mi |
2006 Covered Wagon Pass, Austin, TX 78744 | $2,295 | 3 | 2 | 1200 | 0.1 mi |
2503 Lakehurst Dr, Austin, TX 78744 | $1,850 | 3 | 2 | 1200 | 0.8 mi |
4418 Dove Dr, Austin, TX 78744 | $1,650 | 3 | 2 | 1163 | 0.7 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