REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
7805 Duber Ln, Austin, TX 78747
$290,0003 beds • 2 baths • 910 sqft

This property looks like a bad Long-Term investment with a projected -11.88% first-year return on $60,900 initial cash invested.

Cash On Cash
-11.88%
Cap Rate
4.3%
Rent
$1,975
Signal: High
Cashflow
-$603
Financing

Purchase Price  $290k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $60,900
Downpayment  $58,000
Closing costs  $2,900
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,975
Total Expenses  $2,578
Mortgage P&I  $1,544
Property Taxes  $397
Home Insurance  $102
HOA  $21
PManagement  $198
CapEx  $99
Vacancy  $118
Maintenance  $99
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18005 Tee Dr$18953210580.2 mi
26828 Sabrina Dr$17253210221.3 mi
37920 Tee Dr$19003211150.1 mi
46709 Broad Brook Dr$17953210791.1 mi
58505 Alum Rock Dr$21003211021.1 mi
64707 Borage Dr$29503210651.8 mi
78317 Tripod Dr$20503212240.1 mi
86000 Baythorne Dr, Unit 3$19713211900.7 mi
98313 Tripod Dr$19903213040.1 mi
107301 Quicksilver Cir$22703211461.8 mi
116709 Roseborough Dr$1650321.2 mi
126817 Walkup Ln$1995321.3 mi
136701 Tara Dr$19953212311.2 mi
149001 Alderman Dr, Unit C2-572$2380321.4 mi
159001 Alderman Dr, Unit C1-6214$2385321.4 mi
166924 Quinton Dr$1550321.4 mi
174614 Silverstone Dr$19953211861.8 mi
187821 Duber Ln$18503214260.1 mi
197813 Duber Ln$19753214260 mi
207900 Tee Dr$19003214360.1 mi
217920 Nater Ln$20003214260.2 mi
228017 Tee Dr$18503214200.2 mi
238432 Fall Meadow Ln$17203213420.9 mi
246801 Doyal Dr$19503213141.2 mi
256312 Bumpstead Dr$21003213750.8 mi