REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
7310 Carver Ave, Austin, TX 78752
$319,900 • 2 beds • 1 baths • 828 sqft

This property looks like a bad Long-Term investment with a projected -19.56% first-year return on $67,179 initial cash invested.

Cash On Cash
-19.56%
Cap Rate
2.55%
Rent
$1,432
Cashflow
-$1,095
Rent Confidence:  High
Annual
$17,184
Median
$1,395
Avg
$1,431
Samples
25
Financing
Purchase Price  $320k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $67,179
Downpayment  $63,980
Closing costs  $3,199
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,432
Total Expenses  $2,527
Mortgage P&I  $1,703
Property Taxes  $339
Home Insurance  $112
PManagement  $143
CapEx  $72
Vacancy  $86
Maintenance  $72
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
17617 Bennett Ave Unit B$1600218380.5 mi
27311 Bennett Ave Unit A$2100218640.1 mi
3602 Blackson Ave$1700218320.7 mi
47519 Carver Ave$1625217840.3 mi
57202 Carver Ave, Unit 1$1695218870.2 mi
67202 Carver Ave Unit A$1895218870.2 mi
7703 Blackson Ave Unit B$1000217800.6 mi
81317 Mckie Dr, Unit 101$1350218750.7 mi
91317 Mckie Cv, Unit 101$1350218750.7 mi
101319 Mckie Cv, Unit 101$1350218750.7 mi
111319 Mckie Dr, Apt 101$1350218750.8 mi
127616 Cameron Rd, Unit 1981$1015217931 mi
137300 Twin Crest Dr, Apt 202$995218741 mi
141034 Wheatley Ave Unit A$1400217290.5 mi
157608 Carver Ave Unit A$1750219500.4 mi
167601 Providence Ave Unit B$169021.58500.5 mi
171303 E Saint Johns Ave Unit A$1500219270.8 mi
187304 Twin Crest Dr, Apt 203$1150219251 mi
197304 Twin Crest Dr, Apt 106$1125219251 mi
207304 Twin Crest Dr, Apt 102$1150217251 mi
216906 Carver Ave Unit A$1595219800.6 mi
227302 Duval St, Apt 144$1295219760.9 mi
237302 Duval St$1295219760.9 mi
247204 Twin Crest Dr, Apt 101$139521.59031 mi
257202 Twin Crest Dr, Apt 101$139521.59031 mi