REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
6725 Derby Downs Dr, Austin, TX 78747
$295,0003 beds • 2 baths • 1111 sqft

This property looks like a bad Long-Term investment with a projected -10.63% first-year return on $61,950 initial cash invested.

Cash On Cash
-10.63%
Cap Rate
4.56%
Rent
$1,975
Signal: Med.
Cashflow
-$549
Financing

Purchase Price  $295k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $61,950
Downpayment  $59,000
Closing costs  $2,950
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,975
Total Expenses  $2,524
Mortgage P&I  $1,570
Property Taxes  $312
Home Insurance  $103
HOA  $25
PManagement  $198
CapEx  $99
Vacancy  $118
Maintenance  $99
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18505 Alum Rock Dr$21003211020.5 mi
26901 Broad Brook Dr$18953211020.6 mi
36709 Broad Brook Dr$18453210790.5 mi
47920 Tee Dr$19003211151.2 mi
56828 Sabrina Dr$17253210220.4 mi
66000 Baythorne Dr, Unit 3$19713211901.2 mi
78601 Vertex Blvd, Unit 3$19753211901.3 mi
88925 Wiley Way$20003213140.2 mi
98808 Stambourne St$19953213040.3 mi
108317 Tripod Dr$20503212241.2 mi
117008 Walkup Ln$20003213140.3 mi
126801 Doyal Dr$19503213140.3 mi
138805 Edmundsbury Dr$18903213140.2 mi
148801 Edmundsbury Dr$21953213140.2 mi
156701 Tara Dr$21953212311.2 mi
169000 Stambourne St$19953213140.4 mi
176912 Walkup Ln$18503213430.2 mi
187324 Derby Downs Dr$20003213140.5 mi
199224 Edmundsbury Dr$21003213140.5 mi
206625 Doyal Dr$19003213430.3 mi
218613 Claude Ct$21503213430.3 mi
226828 Ashen Ln$19503213520.2 mi
238432 Fall Meadow Ln$18953213420.4 mi
247413 Derby Downs Dr$18993213420.5 mi
256905 Broad Brook Dr$19953213260.6 mi