REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
6802 Montana St, Austin, TX 78741
$249,000 • 3 beds • 1 baths • 1310 sqft
This property looks like a bad Long-Term investment with a projected -4.8% first-year return on $52,290 initial cash invested.
Cash On Cash
-4.8%
Cap Rate
5.86%
Rent
$2,000
Signal: Med.
Cashflow
-$209
Financing
Purchase Price $249k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,290
Downpayment $49,800
Closing costs $2,490
Rehab $0
Furnishing $0
Cashflow
Total Income $2,000
Total Expenses $2,209
Mortgage P&I $1,325
Property Taxes $277
Home Insurance $87
PManagement $200
CapEx $100
Vacancy $120
Maintenance $100
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 6103 Hogan Ave | $2240 | 3 | 1 | 1128 | 0.8 mi |
| 2 | 7617 Cayenne Ln | $2100 | 3 | 1 | 1111 | 0.8 mi |
| 3 | 6203 Carnation Ter | $1760 | 3 | 1 | 1076 | 0.7 mi |
| 4 | 6207 Hogan Ave | $1995 | 3 | 2 | 1316 | 0.6 mi |
| 5 | 6803 Santos St | $2300 | 3 | 2 | 1290 | 0.6 mi |
| 6 | 6707 Santos St | $2300 | 3 | 1 | 1008 | 0.6 mi |
| 7 | 6705 Canal St | $1695 | 3 | 1 | 996 | 0.5 mi |
| 8 | 7501 Cayenne Ln | $2200 | 3 | 2 | 1341 | 0.9 mi |
| 9 | 6703 Galindo St | $1675 | 3 | 2 | 1236 | 0.3 mi |
| 10 | 6111 Caddie St, Unit B | $1995 | 3 | 2 | 1331 | 1.1 mi |
| 11 | 6109 Caddie St, Unit B | $1950 | 3 | 2 | 1331 | 1.1 mi |
| 12 | 806 Montopolis Dr | $1795 | 3 | 2 | 1254 | 0.6 mi |
| 13 | 7400 Cayenne Ln | $1999 | 3 | 2 | 1338 | 1 mi |
| 14 | 6922 Villita Avenida St | $3600 | 3 | 2 | 1200 | 0.3 mi |
| 15 | 6601 Porter St | $1985 | 3 | 2 | 1458 | 0.4 mi |
| 16 | 1417 Poppy Seed Ln | $2108 | 3 | 2 | 1203 | 0.8 mi |
| 17 | 1520 Poppy Seed Ln | $2000 | 3 | 2 | 1203 | 0.8 mi |
| 18 | 1409 Coriander Dr | $2075 | 3 | 2 | 1203 | 0.9 mi |
| 19 | 6402 Porter St | $1595 | 3 | 1 | 910 | 0.5 mi |
| 20 | 1704 Poppy Seed Ln | $1900 | 3 | 2 | 1203 | 0.9 mi |
| 21 | 1716 Anise Dr | $2550 | 3 | 2 | 1203 | 0.9 mi |
| 22 | 1101 Vargas Rd, Unit A | $1900 | 3 | 2.5 | 1350 | 0.2 mi |
| 23 | 6712 Canal St | $2400 | 3 | 2 | 1160 | 0.5 mi |
| 24 | 1533 Coriander Dr | $2000 | 3 | 2 | 1205 | 1 mi |
| 25 | 6405 Torres St | $2000 | 3 | 2 | 1428 | 1 mi |