REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
6203 Turtle Dove Dr, Austin, TX 78744
$270,9003 beds • 2 baths • 1282 sqft

This property looks like a bad Long-Term investment with a projected -7.51% first-year return on $56,889 initial cash invested.

Cash On Cash
-7.51%
Cap Rate
5.25%
Rent
$2,000
Signal: Med.
Cashflow
-$356
Financing

Purchase Price  $271k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $56,889
Downpayment  $54,180
Closing costs  $2,709
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,000
Total Expenses  $2,356
Mortgage P&I  $1,442
Property Taxes  $296
Home Insurance  $98
PManagement  $200
CapEx  $100
Vacancy  $120
Maintenance  $100
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
16103 Wing Feather Dr$20503213440.2 mi
22505 Chaparral Trl$16953212841 mi
36100 Broken Spoke Trl$22003212721.1 mi
44410 Dove Dr$19503212150.5 mi
54807 Yucca Hill Dr$20003212561 mi
65006 Brassiewood Dr$21953212000.4 mi
72302 Sorret Tree Ct$23753213001.4 mi
82411 Rockridge Dr$17553212200.8 mi
95100 Galen Ct$20003212270.9 mi
104416 Magin Meadow Dr$17503212321.2 mi
115704 Limerock Holw$18503211750.5 mi
124900 Parell Path$19003213650.9 mi
134903 Brushy Ridge Dr$21003214000.6 mi
146605 Vougeot Dr$16953213860.7 mi
152501 Chaparral Trl$19953212041.1 mi
165103 Lambs Ln$18253211850.9 mi
172505 E Stassney Ln$19993211690.8 mi
182425 E Stassney Ln$20003211700.8 mi
192006 Covered Wagon Pass$26003212001.2 mi
206907 Lovely Ln$17953213901 mi
215500 Ferret Path$22003211670.9 mi
225903 Wagon Bnd$22503212041.3 mi
236000 Wagon Bnd$25503212011.3 mi
245510 Ferret Path$18003211590.8 mi
256012 Wagon Bnd$21953213981.2 mi