REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
7000 Creedmoor Rd, Austin, TX 78719
$241,7004 beds • 2 baths • 1810 sqft

This property might be a fair Long-Term investment with a projected 2.6% first-year return on $50,757 initial cash invested.

Cash On Cash
2.6%
Cap Rate
7.52%
Rent
$2,370
Signal: Low
Cashflow
$110
Financing

Purchase Price  $242k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $50,757
Downpayment  $48,340
Closing costs  $2,417
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,370
Total Expenses  $2,260
Mortgage P&I  $1,286
Property Taxes  $270
Home Insurance  $89
PManagement  $237
CapEx  $118
Vacancy  $142
Maintenance  $118
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18511 Cottage Rose Dr$265042.519710.9 mi
28300 Brahma Dr$259542.518782.1 mi
37712 Libretto Ln$24004216783.1 mi
45501 Bonneville Bnd$250042.519482 mi
57813 Libretto Ln$23954216353.2 mi
67009 Sienna Rouge Path$27504221113.1 mi
78105 Turnberry Ln$1925421.5 mi
88021 Turnberry Ln$1995421.5 mi
95813 Monmarte Cv$2095421.5 mi
108100 Turnberry Ln$2450421.5 mi
118001 Turnberry Ln$2295421.6 mi
125817 Gerard Dr$2295421.6 mi
135717 Gerard Dr$20954224071.6 mi
145700 Gerard Dr$1995421.7 mi
154909 Bonneville Bnd$279542.520682.1 mi
165105 Ingersoll Ln$269542.520832.1 mi
178213 Spire Vw$290042.521052.7 mi
188100 Cottage Rose Dr$21954321181.4 mi
198301 Turnberry Ln$230042.524071.4 mi
205604 Bonneville Bnd$23704320702 mi
215313 Gooding Dr$265042.523472 mi
226626 Mckinney Falls Pkwy, Unit D247$1927423.2 mi
236626 Mckinney Falls Pkwy, Unit D728$1925423.2 mi
245305 Daimler Dr$215042.523472.1 mi
259301 Looksee Ln$295042.522593 mi