REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
6803 Porter St, Austin, TX 78741
$249,000 • 3 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 Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 6402 Porter St | $1595 | 3 | 1 | 910 | 0.4 mi |
| 2 | 6035 Bluebell Cir | $2000 | 3 | 1 | 925 | 0.8 mi |
| 3 | 6005 Hogan Ave | $1995 | 3 | 1 | 902 | 1 mi |
| 4 | 6705 Canal St | $1695 | 3 | 1 | 996 | 0.4 mi |
| 5 | 6707 Santos St | $2300 | 3 | 1 | 1008 | 0.4 mi |
| 6 | 907 Valdez St | $1800 | 3 | 1.5 | 965 | 0.4 mi |
| 7 | 6203 Carnation Ter | $1760 | 3 | 1 | 1076 | 0.7 mi |
| 8 | 1404 Vargas Rd | $1700 | 3 | 1 | 748 | 0.4 mi |
| 9 | 7617 Cayenne Ln | $2100 | 3 | 1 | 1111 | 0.7 mi |
| 10 | 6103 Hogan Ave | $2240 | 3 | 1 | 1128 | 0.9 mi |
| 11 | 460 Bastrop Hwy S | $2541 | 3 | 2 | 981 | 1.1 mi |
| 12 | 1104 Vasquez St | $1700 | 3 | 2 | 1093 | 0.1 mi |
| 13 | 6712 Canal St | $2400 | 3 | 2 | 1160 | 0.3 mi |
| 14 | 7000 Villita Avenida St | $2400 | 3 | 2 | 1168 | 0.3 mi |
| 15 | 6211 Langham St, Unit B | $1600 | 3 | 2 | 1120 | 0.9 mi |
| 16 | 6506 Felix Ave | $1700 | 2 | 1 | 900 | 0.5 mi |
| 17 | 6922 Villita Avenida St | $3600 | 3 | 2 | 1200 | 0.4 mi |
| 18 | 2011 Maxwell Ln | $2400 | 3 | 2 | 1160 | 0.9 mi |
| 19 | 2011 Maxwell Ln, Unit 1 | $3000 | 3 | 2 | 1160 | 0.9 mi |
| 20 | 2011 Maxwell Ln, Unit 2 | $3000 | 3 | 2 | 1160 | 0.9 mi |
| 21 | 6703 Galindo St | $1675 | 3 | 2 | 1236 | 0.2 mi |
| 22 | 6014 Palm Cir | $2300 | 3 | 2 | 1176 | 0.9 mi |
| 23 | 1417 Poppy Seed Ln | $2108 | 3 | 2 | 1203 | 0.6 mi |
| 24 | 1520 Poppy Seed Ln | $2000 | 3 | 2 | 1203 | 0.7 mi |
| 25 | 1201 Grove Blvd, Apt 404 | $2050 | 3 | 2 | 1170 | 1.1 mi |