Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.24% first-year return on $94,500 initial cash invested.
-17.24%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$2,440
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,440
Total Expenses
$3,798
Mortgage P&I
91%
$2,211
Property Taxes
31%
$756
Home Insurance
6%
$158
HOA
2%
$39
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7604 Peccary Dr, Austin, TX 78744 | $2,200 | 3 | 2.5 | 2881 | 0.1 mi |
8016 Hillock Ter, Unit 1, Austin, TX 78744 | $2,650 | 3 | 3 | 3024 | 1.1 mi |
8109 Tranquil Glade Trl, Austin, TX 78744 | $2,900 | 3 | 2.5 | 2756 | 0.6 mi |
7400 Lowery Xing, Austin, TX 78744 | $2,750 | 3 | 2.5 | 2885 | 0.5 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