REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
6507 Branchwood Dr, Austin, TX 78744
$225,0003 beds • 2 baths • 1032 sqft

This property looks like a bad Long-Term investment with a projected -10.01% first-year return on $47,250 initial cash invested.

Cash On Cash
-10.01%
Cap Rate
4.78%
Rent
$1,850
Signal: High
Cashflow
-$394
Financing

Purchase Price  $225k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $47,250
Downpayment  $45,000
Closing costs  $2,250
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,850
Total Expenses  $2,244
Mortgage P&I  $1,198
Property Taxes  $487
Home Insurance  $79
PManagement  $185
CapEx  $92
Vacancy  $111
Maintenance  $92
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12311 Bendridge Trl$24003210680.2 mi
26200 Wagon Bnd$20003210620.6 mi
36605 Bluestone St$1695329600.1 mi
46204 Turtle Dove Dr$22003210780.7 mi
56204 Wagon Bnd$23003210880.6 mi
65009 Creek Bend Dr$19503210601 mi
74707 Borage Dr$29503210651.1 mi
82516 Dovewood Dr$18503210970.7 mi
95505 Tallow Tree Dr$17003210521.4 mi
105102 Fontenay Dr$16953210910.9 mi
115106 Nesting Way$18503210841.1 mi
122504 Quicksilver Blvd$23253210961.1 mi
135206 Village Trl$17503210541.7 mi
145619 Jacaranda Dr, Unit A$18753211001.1 mi
152327 Bendridge Trl$2600329000.1 mi
164900 E Stassney Ln, Unit A$16953210501.8 mi
172532 Chaparral Trl$18003210871.5 mi
185510 Pine Pl$1600329601.3 mi
192411 Rockridge Dr$17553212200.2 mi
202327 Rockridge Dr$197531.511000.2 mi
217301 Quicksilver Cir$22703211461.2 mi
225500 Icon St$18503211251.5 mi
236601 Stonleigh Pl$180031.59610.3 mi
245103 Lambs Ln$18253211851 mi
252425 E Stassney Ln$20003211701.1 mi