REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
6815 Suena Dr, Austin, TX 78741
$265,0004 beds • 2 baths • 1848 sqft

This property looks like a bad Long-Term investment with a projected -5.82% first-year return on $55,650 initial cash invested.

Cash On Cash
-5.82%
Cap Rate
5.75%
Rent
$2,600
Signal: Med.
Cashflow
-$270
Financing

Purchase Price  $265k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $55,650
Downpayment  $53,000
Closing costs  $2,650
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,600
Total Expenses  $2,870
Mortgage P&I  $1,410
Property Taxes  $691
Home Insurance  $93
PManagement  $260
CapEx  $130
Vacancy  $156
Maintenance  $130
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11220 Anise Dr$21504215860.6 mi
21525 Anise Dr$25004215860.8 mi
37424 Cayenne Ln$21004215860.9 mi
41612 Coriander Dr$23504215860.9 mi
51606 Arcilla St$297542.519710.7 mi
66907 Idea Rd$302542.520040.9 mi
71405 Anise Dr$23504214480.6 mi
81404 Poppy Seed Ln$26504214480.7 mi
91628 Anise Dr$260042.520880.8 mi
106814 E Riverside Dr, Unit 41$24754318981 mi
116814 E Riverside Dr$24754318981 mi
126814 E Riverside Dr, Unit 61$33004318981 mi
136814 E Riverside Dr, Unit 31$25004318981 mi
146814 E Riverside Dr, Unit 101$26254319121 mi
156811 Idea Rd$30004317620.9 mi
161507 Lawrence St$29954319710.7 mi
176814 E Riverside Dr, Unit 91$32004319161 mi
186814 E Riverside Dr, Unit 26$26004319221 mi
196301 Crumley Ln$18454214081.1 mi
201613 Coriander Dr$427542.521981 mi
216707 Canal St$22004213060.6 mi
227110 Tybalt St$380042.521851.2 mi
237204 Bertram Ct$295042.522171.2 mi
246203 Marigold Ter$24004213020.9 mi
251408 Poppy Seed Ln$30004320880.7 mi