REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

8001 Rosenberry Dr, Austin, TX 78747

3 beds • 2 baths • 1106 sqft

Email

This property looks like a bad Long-Term investment with a projected -12.76% first-year return on $64,050 initial cash invested.

-12.76%

Cash On Cash

4.08%

Cap Rate

0.64

DSCR

$1,890

Rent

-$681

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$305k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$64,050

Downpayment

20%

$61,000

Closing costs

1%

$3,050

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,890

Total Expenses

$2,571

Mortgage P&I

86%

$1,623

Property Taxes

19%

$351

Home Insurance

6%

$107

PManagement

10%

$189

CapEx

5%

$94

Vacancy

6%

$113

Maintenance

5%

$94

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis