• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -4.36% first-year return on $52,290 initial cash invested.

Cash On Cash
-4.36%
Cap Rate
5.95%
Rent
$2,007
Cashflow
-$190
Rent Confidence:  High
Annual
$24,084
Median
$2,075
Avg
$2,040
Samples
25
Financing

Purchase Price  $249k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $52,290
Downpayment  20% $49,800
Closing costs  1% $2,490
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,007
Total Expenses  $2,197
Mortgage P&I  66% $1,325
Property Taxes  13% $264
Home Insurance  4% $87
PManagement  10% $201
CapEx  5% $100
Vacancy  6% $120
Maintenance  5% $100
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
16402 Porter St$1595319100.4 mi
26035 Bluebell Cir$2000319250.8 mi
31009 Vasquez St$2500318590.2 mi
46705 Canal St$1695319960.4 mi
56707 Santos St$23003110080.4 mi
66203 Carnation Ter$17803110760.7 mi
71404 Vargas Rd$1700317480.4 mi
87617 Cayenne Ln$21003111110.7 mi
96103 Hogan Ave$22403111280.9 mi
101015 Valdez St$1650329600.2 mi
116712 Canal St$24003211600.3 mi
127000 Villita Avenida St$23003211680.3 mi
136211 Langham St, Unit B$16003211200.9 mi
146915 Villita Avenida St$24003211860.3 mi
156506 Felix Ave$1700219000.5 mi
161105 Valdez St$1625218600.1 mi
172011 Maxwell Ln$24003211600.9 mi
181417 Poppy Seed Ln$21083212030.6 mi
191520 Poppy Seed Ln$20003212030.7 mi
201621 Poppy Seed Ln$23493212030.8 mi
211201 Grove Blvd, Apt 404$20503211701.1 mi
221409 Coriander Dr$20753212030.7 mi
231201 Grove Blvd, Apt 1901$21253211701.1 mi
241704 Poppy Seed Ln$17503212030.8 mi
251716 Anise Dr$25503212030.7 mi

Projections