REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
6021 Signal Point, Austin, TX 78724
$299,900 • 3 beds • 2 baths • 1315 sqft

This property looks like a bad Long-Term investment with a projected -9.05% first-year return on $62,979 initial cash invested.

Cash On Cash
-9.05%
Cap Rate
4.89%
Rent
$2,001
Cashflow
-$475
Rent Confidence:  High
Annual
$24,012
Median
$1,900
Avg
$2,002
Samples
25
Financing
Purchase Price  $300k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $62,979
Downpayment  $59,980
Closing costs  $2,999
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $2,001
Total Expenses  $2,476
Mortgage P&I  $1,596
Property Taxes  $250
Home Insurance  $75
HOA  $35
PManagement  $200
CapEx  $100
Vacancy  $120
Maintenance  $100
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
16029 Signal Pt$19003213150 mi
25916 Signal Pt$19003213200.1 mi
35629 Pinon Vista Dr$18993213150.5 mi
45613 Pinon Vista Dr$19953213150.5 mi
55720 Pinon Vista Dr$17753212690.3 mi
65741 Pinon Vista Dr$24003212690.3 mi
75648 Pinon Vista Dr$17753212690.4 mi
85645 Pinon Vista Dr$18503212690.4 mi
96125 Saddler Ln, Unit 631$16953212800.8 mi
106806 Pondsdale Ln$27003212501 mi
117222 Hillcroft Dr$18503213351.6 mi
126101 Perlita Dr$172532.512990.2 mi
135632 Toscana Ave$21503214570.4 mi
146105 Saddler Ln, Unit 655$18403212160.8 mi
155701 Signal Pt$17003211700.3 mi
167005 Marejada Dr$18003211580.2 mi
176309 Craigwood Cir$19003213491.7 mi
185700 Toscana Ave$195032.513330.4 mi
195836 Pinon Vista Dr$187532.512840.2 mi
206337 Florencia Ln$20003211600.4 mi
216000 Ed Bluestein Blvd, Unit D1$25333213531.9 mi
226307 Huntleigh Way$20003212721.8 mi
235229 Hutchinson Dr$21503213042.3 mi
245702 Whitebrook Dr$25003213781.9 mi
257512 Daves Landing Dr$22003213662.2 mi