Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.79% first-year return on $46,200 initial cash invested.
-9.79%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$2,000
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $2,377 expenses = $377 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$2,377
Mortgage P&I
54%
$1,086
Property Taxes
11%
$210
Home Insurance
4%
$77
HOA
24%
$484
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1800 Richcreek Rd, Unit B, Austin, TX 78757 | $2,300 | 2 | 1.5 | 900 | 0.6 mi |
2600 Penny Ln, Austin, TX 78757 | $1,050 | 2 | 1.5 | 833 | 0.9 mi |
1800 Justin Ln, Unit A, Austin, TX 78757 | $2,495 | 2 | 2 | 1089 | 0.8 mi |
2109 Richcreek Rd, Unit 1, Austin, TX 78757 | $2,050 | 2 | 1 | 900 | 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