REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
7805 Duber Ln, Austin, TX 78747
$290,000 • 3 beds • 2 baths • 910 sqft

This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $60,900 initial cash invested.

Cash On Cash
-13.4%
Cap Rate
3.96%
Rent
$1,871
Cashflow
-$680
Rent Confidence:  High
Annual
$22,452
Median
$1,900
Avg
$1,926
Samples
25
Financing
Purchase Price  $290k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $60,900
Downpayment  20% $58,000
Closing costs  1% $2,900
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,871
Total Expenses  $2,551
Mortgage P&I  83% $1,544
Property Taxes  21% $397
Home Insurance  5% $102
HOA  1% $21
PManagement  10% $187
CapEx  5% $94
Vacancy  6% $112
Maintenance  5% $94
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18005 Tee Dr$16703210580.2 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
68317 Tripod Dr$20503212240.1 mi
76912 Quinton Dr$17953211111.4 mi
86000 Baythorne Dr, Unit 3$19713211900.7 mi
97912 Eudora Ln$18953212310.9 mi
106817 Walkup Ln$1995321.3 mi
116701 Tara Dr$17953212311.2 mi
129001 Alderman Dr, Unit C1-6214$2385321.4 mi
139001 Alderman Dr, Unit C2-572$2380321.4 mi
146924 Quinton Dr$1550321.4 mi
158800 Milton Lease Dr$20003212241.6 mi
167821 Duber Ln$18503214260.1 mi
177813 Duber Ln$19753214260 mi
187900 Tee Dr$19003214360.1 mi
197920 Nater Ln$20003214260.2 mi
208017 Tee Dr$18003214200.2 mi
218432 Fall Meadow Ln$17203213420.9 mi
226801 Doyal Dr$19503213141.2 mi
236312 Bumpstead Dr$21003213750.8 mi
247812 Duber Ln$19003214860.1 mi
258925 Wiley Way$19503213141.3 mi

Projections