• 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 4.07% first-year return on $50,757 initial cash invested.

Cash On Cash
4.07%
Cap Rate
7.85%
Rent
$2,456
Cashflow
$172
Rent Confidence:  High
Annual
$29,472
Median
$2,500
Avg
$2,495
Samples
25
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  $2,456
Total Expenses  $2,284
Mortgage P&I  52% $1,286
Property Taxes  11% $270
Home Insurance  4% $89
PManagement  10% $246
CapEx  5% $123
Vacancy  6% $147
Maintenance  5% $123
Other  0% $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$24004216783.2 mi
45501 Bonneville Bnd$250042.519482 mi
54900 Bonneville Bnd$285042.519482.1 mi
67009 Sienna Rouge Path$27504221113.1 mi
78105 Turnberry Ln$1925421.5 mi
88021 Turnberry Ln$1995421.5 mi
95813 Monmarte Cv$2095421.6 mi
105817 Gerard Dr$2295421.6 mi
115717 Gerard Dr$20954224071.6 mi
125700 Gerard Dr$1995421.7 mi
135105 Ingersoll Ln$269542.520832.1 mi
147108 Garnet Mill Ln$27004223142.8 mi
158213 Spire Vw$290042.521052.7 mi
168204 Silhouette St$285042.521272.8 mi
178100 Cottage Rose Dr$21954321181.4 mi
188913 Spire Vw$33504224272.9 mi
198005 Corrigan Pass$300042.521053.2 mi
205320 Ingersoll Ln$260042.523182 mi
215313 Gooding Dr$230042.523472 mi
225604 Bonneville Bnd$23704320702 mi
236626 Mckinney Falls Pkwy, Unit D728$1925423.2 mi
245001 Ingersoll Ln$239542.523472.2 mi
259301 Looksee Ln$295042.522593 mi

Projections