REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
6725 Derby Downs Dr, Austin, TX 78747
$295,000 • 3 beds • 2 baths • 1111 sqft

This property looks like a bad Long-Term investment with a projected -11.84% first-year return on $61,950 initial cash invested.

Cash On Cash
-11.84%
Cap Rate
4.28%
Rent
$1,889
Cashflow
-$611
Rent Confidence:  High
Annual
$22,668
Median
$1,900
Avg
$1,912
Samples
25
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  $1,889
Total Expenses  $2,500
Mortgage P&I  $1,570
Property Taxes  $312
Home Insurance  $103
HOA  $25
PManagement  $189
CapEx  $94
Vacancy  $113
Maintenance  $94
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18505 Alum Rock Dr$21003211020.5 mi
26709 Broad Brook Dr$17953210790.5 mi
37920 Tee Dr$19003211151.2 mi
46828 Sabrina Dr$17253210220.4 mi
58005 Tee Dr$16703210581.1 mi
67308 Derby Downs Dr$18753212240.5 mi
76000 Baythorne Dr, Unit 3$19713211901.2 mi
86805 Derby Downs Dr$18903213140 mi
98925 Wiley Way$19503213140.2 mi
108808 Stambourne St$19953213040.3 mi
118317 Tripod Dr$20503212241.2 mi
127008 Walkup Ln$20003213140.3 mi
136801 Doyal Dr$19503213140.3 mi
148805 Edmundsbury Dr$18903213140.2 mi
159000 Edmundsbury Dr$18003213150.3 mi
166701 Tara Dr$17953212311.2 mi
179000 Stambourne St$19953213140.4 mi
186912 Walkup Ln$18503213430.2 mi
197324 Derby Downs Dr$20003213140.5 mi
206625 Doyal Dr$18793213430.3 mi
218613 Claude Ct$21503213430.3 mi
226828 Ashen Ln$19503213520.2 mi
238432 Fall Meadow Ln$17203213420.4 mi
247413 Derby Downs Dr$18993213420.5 mi
256905 Broad Brook Dr$19953213260.6 mi