Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.61% first-year return on $52,479 initial cash invested.
-6.61%
Cash On Cash
5.42%
Cap Rate
$2,190
Rent
-$289
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$2,479
Mortgage P&I
60%
$1,307
Property Taxes
23%
$514
Home Insurance
4%
$88
PManagement
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6502 Brushy Ridge Cv, Austin, TX 78744 | $1,920 | 3 | 2 | 1280 | 0.3 mi |
6100 Broken Spoke Trl, Austin, TX 78744 | $2,200 | 3 | 2 | 1272 | 0.7 mi |
6010 Wagon Bnd, Austin, TX 78744 | $1,995 | 3 | 2 | 1260 | 0.8 mi |
6603 Branchwood Dr, Austin, TX 78744 | $1,800 | 3 | 2 | 1232 | 0.5 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