Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 511.34% first-year return on $6,930 initial cash invested.
511.34%
Cash On Cash
122.62%
Cap Rate
19.49
DSCR
$4,930
Rent
$2,953
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$33,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$6,930
Downpayment
20%
$6,600
Closing costs
1%
$330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,930
Total Expenses
$1,977
Mortgage P&I
4%
$173
Property Taxes
1%
$37
Home Insurance
0%
$12
HOA
10%
$474
PManagement
10%
$493
CapEx
5%
$246
Vacancy
6%
$296
Maintenance
5%
$246
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9701 Delgado Way, Austin, TX 78733 | $6,200 | 3 | 4 | 2557 | 3.2 mi |
400 Canyon Rim Dr, Austin, TX 78746 | $4,800 | 3 | 3 | 2524 | 1.1 mi |
1700 Patterson Rd, Austin, TX 78733 | $5,500 | 3 | 3 | 2900 | 1.1 mi |
2004 Trevino Dr, Austin, TX 78746 | $6,500 | 3 | 2.5 | 2614 | 1.3 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