Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.2% first-year return on $63,000 initial cash invested.
-9.2%
Cash On Cash
4.57%
Cap Rate
$2,060
Rent
-$483
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,543
Mortgage P&I
74%
$1,523
Property Taxes
18%
$379
Home Insurance
5%
$105
PManagement
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6106 Palm Cir, Austin, TX 78741 | $1,800 | 2 | 1 | 1000 | 0.6 mi |
1105 Valdez St, Austin, TX 78741 | $1,625 | 2 | 1 | 860 | 0.2 mi |
1101 Vargas Rd, Unit B, Austin, TX 78741 | $1,900 | 2 | 1.5 | 960 | 0.3 mi |
6701 Santos St, Unit B, Austin, TX 78741 | $2,325 | 2 | 2.5 | 994 | 0.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality