REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
5920 Hidden Valley Trl, Austin, TX 78744
$195,000 • 2 beds • 2 baths • 1026 sqft

This property looks like a bad Long-Term investment with a projected -8.97% first-year return on $40,950 initial cash invested.

Cash On Cash
-8.97%
Cap Rate
4.87%
Rent
$1,564
Cashflow
-$306
Rent Confidence:  High
Annual
$18,768
Median
$1,500
Avg
$1,564
Samples
25
Financing
Purchase Price  $195k
Downpayment  20.0%
Interest Rate  6.8%
Mortgage Duration  30yr.
Cash To Invest
Total  $40,950
Downpayment  $39,000
Closing costs  $1,950
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,564
Total Expenses  $1,870
Mortgage P&I  $1,019
Property Taxes  $168
Home Insurance  $68
HOA  $209
PManagement  10% $156
CapEx  5% $78
Vacancy  6% $94
Maintenance  5% $78
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14504 W Village Ct$22002210540.6 mi
25702 Spoke Ct, Unit A$12452210071.3 mi
35702 Spoke Ct, Unit B$14952210071.3 mi
45908 Little Creek Trl$135021.510110.1 mi
55011 Cape Verde Cv, Unit A$1800229560.8 mi
65203 Bogey Ct, Unit A$1595229500.9 mi
75205 Acorn Cv, Unit B$1550229110.9 mi
85300-A Atascosa Dr$1295229000.8 mi
95007 Cape Verde Cv$1600229000.8 mi
105300 Atascosa Dr, Unit B$1295229000.8 mi
115309 Woodland Oaks Ct, Apt C$120021.510000.8 mi
125004 Mashie Cv, Unit A$1750229001.1 mi
135702 Palo Blanco Ln, Unit B$199522.510900.6 mi
145004 Mashie Cv, Unit B$1750229001.1 mi
155311 S Pleasant Valley Rd, Apt C$129921.59740.8 mi
165404 Atascosa Dr, Unit A$1395228580.6 mi
175205 Two Iron St, Unit A$210021.511000.9 mi
185008 Mashie Cv, Unit A$1500228621.1 mi
194804 Putters Cv, Unit A$145022.511100.9 mi
205314 Atascosa St$1550228250.7 mi
212203 E Stassney Ln, Unit A$1200228611.3 mi
225006 Coffee Cup Cv, Unit A$119021.59241 mi
232109 Conestoga Trl, # A$1400228401.4 mi
244704 Rocking Chair Rd, Unit B$160021.59241.1 mi
255506 Peppertree Pkwy, # 2$229522.511501.2 mi