REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
6803 Porter St, Austin, TX 78741
$249,0003 beds • 1 baths • 916 sqft

This property looks like a bad Long-Term investment with a projected -3.63% first-year return on $52,290 initial cash invested.

Cash On Cash
-3.63%
Cap Rate
6.12%
Rent
$2,050
Signal: Med.
Cashflow
-$158
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  $2,050
Total Expenses  $2,208
Mortgage P&I  $1,325
Property Taxes  $264
Home Insurance  $87
PManagement  $205
CapEx  $102
Vacancy  $123
Maintenance  $102
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
16402 Porter St$1595319100.4 mi
26035 Bluebell Cir$2000319250.8 mi
36005 Hogan Ave$1995319021 mi
46705 Canal St$1695319960.4 mi
56707 Santos St$23003110080.4 mi
6907 Valdez St$180031.59650.4 mi
76203 Carnation Ter$17603110760.7 mi
81404 Vargas Rd$1700317480.4 mi
97617 Cayenne Ln$21003111110.7 mi
106103 Hogan Ave$22403111280.9 mi
11460 Bastrop Hwy S$2541329811.1 mi
121104 Vasquez St$17003210930.1 mi
136712 Canal St$24003211600.3 mi
147000 Villita Avenida St$24003211680.3 mi
156211 Langham St, Unit B$16003211200.9 mi
166506 Felix Ave$1700219000.5 mi
176922 Villita Avenida St$36003212000.4 mi
182011 Maxwell Ln$24003211600.9 mi
192011 Maxwell Ln, Unit 1$30003211600.9 mi
202011 Maxwell Ln, Unit 2$30003211600.9 mi
216703 Galindo St$16753212360.2 mi
226014 Palm Cir$23003211760.9 mi
231417 Poppy Seed Ln$21083212030.6 mi
241520 Poppy Seed Ln$20003212030.7 mi
251201 Grove Blvd, Apt 404$20503211701.1 mi