REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

6507 Branchwood Dr, Austin, TX 78744

3 beds • 2 baths • 1032 sqft

Email

This property looks like a bad Long-Term investment with a projected -6.68% first-year return on $47,250 initial cash invested.

-6.68%

Cash On Cash

5.53%

Cap Rate

$2,030

Rent

-$263

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$225k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$47,250

Downpayment

20%

$45,000

Closing costs

1%

$2,250

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$2,030

Total Expenses

$2,293

Mortgage P&I

59%

$1,198

Property Taxes

24%

$487

Home Insurance

4%

$79

PManagement

10%

$203

CapEx

5%

$102

Vacancy

6%

$122

Maintenance

5%

$102

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis