• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -6.96% first-year return on $47,250 initial cash invested.

Cash On Cash
-6.96%
Cap Rate
5.47%
Rent
$2,015
Cashflow
-$274
Rent Confidence:  High
Annual
$24,180
Median
$1,875
Avg
$2,015
Samples
25
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  $2,015
Total Expenses  $2,289
Mortgage P&I  59% $1,198
Property Taxes  24% $487
Home Insurance  4% $79
PManagement  10% $202
CapEx  5% $101
Vacancy  6% $121
Maintenance  5% $101
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12311 Bendridge Trl$19953210680.2 mi
26200 Wagon Bnd$20003210620.6 mi
32429 E Stassney Ln$23003210301.2 mi
46605 Bluestone St$1695329600.1 mi
52412 S Stassney Ln$21503210221.2 mi
66204 Turtle Dove Dr$22003210780.7 mi
75009 Creek Bend Dr$19503210601 mi
86510 Stonleigh Pl$1850329520.3 mi
94707 Borage Dr$29503210651.1 mi
106902 Granger Dr, Unit A$1695329570.5 mi
112516 Dovewood Dr$18503210970.7 mi
125505 Tallow Tree Dr$17003210521.4 mi
135106 Nesting Way$18503210841.1 mi
142504 Quicksilver Blvd$23253210961.1 mi
155700 Encinal Cv$17503210961.2 mi
165206 Village Trl$17503210541.7 mi
175619 Jacaranda Dr, Unit A$18753211001.1 mi
182327 Bendridge Trl$2600329000.1 mi
195510 Pine Pl$1600329601.3 mi
206603 Branchwood Dr$18003212320.1 mi
212411 Rockridge Dr$17553212200.2 mi
222327 Rockridge Dr$197531.511000.2 mi
237301 Quicksilver Cir$22703211461.2 mi
245106 Lambs Ln$27003211830.9 mi
256601 Stonleigh Pl$180031.59610.3 mi

Projections