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

Project Rental Revenue For Any Address

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 4.99% first-year return on $50,757 initial cash invested.

Cash On Cash
4.99%
Cap Rate
8.06%
Rent
$2,510
Cashflow
$211
Financing

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

Total  $50,757
Downpayment  20% $48,340
Closing costs  1% $2,417
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,510
Total Expenses  $2,299
Mortgage P&I  51% $1,286
Property Taxes  11% $270
Home Insurance  4% $89
PManagement  10% $251
CapEx  5% $126
Vacancy  6% $151
Maintenance  5% $126
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections