REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
7310 Carver Ave, Austin, TX 78752
$319,9002 beds • 1 baths • 828 sqft

This property looks like a bad Long-Term investment with a projected -18.01% first-year return on $67,179 initial cash invested.

Cash On Cash
-18.01%
Cap Rate
2.9%
Rent
$1,550
Signal: Med.
Cashflow
-$1,008
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  $1,550
Total Expenses  $2,558
Mortgage P&I  $1,703
Property Taxes  $339
Home Insurance  $112
PManagement  $155
CapEx  $78
Vacancy  $93
Maintenance  $78
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
17617 Bennett Ave Unit B$1700218380.5 mi
27311 Bennett Ave Unit A$2100218640.1 mi
37211 Providence Ave, Unit B3$2600218500.3 mi
4602 Blackson Ave$1700218320.7 mi
57303 Grand Canyon Dr, Unit B$1500218500.6 mi
67519 Carver Ave$1625217840.3 mi
77202 Carver Ave, Unit 1$1695218870.2 mi
87202 Carver Ave Unit A$1895218870.2 mi
97706 Northcrest Blvd, Unit B$1295218321.4 mi
10703 Blackson Ave Unit B$1000217800.6 mi
117506 Bennett Ave Unit B$1950219000.3 mi
121317 Mckie Cv, Unit 101$1350218750.7 mi
131317 Mckie Dr, Unit 101$1350218750.7 mi
141319 Mckie Cv, Unit 101$1350218750.7 mi
151319 Mckie Dr, Apt 101$1350218750.8 mi
167308 Grand Canyon Dr, Unit A$1650218930.6 mi
177308 Grand Canyon Dr, Unit B$1650218930.6 mi
187300 Twin Crest Dr, Apt 202$995218741 mi
197300 Twin Crest Dr, Apt 101$1195218741 mi
201204 Fairbanks Dr, Unit A$1650219000.7 mi
217107 Carver Ave Unit B$1550217320.3 mi
221034 Wheatley Ave Unit A$1400217290.5 mi
237601 Providence Ave Unit B$169021.58500.5 mi
241303 E Saint Johns Ave Unit A$1500219270.8 mi
251303 E Saint Johns Ave Unit B$1500219270.8 mi