REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
9014 Glenn Ln, Austin, TX 78753
$285,0003 beds • 2 baths • 1022 sqft

This property looks like a bad Long-Term investment with a projected -14.64% first-year return on $59,850 initial cash invested.

Cash On Cash
-14.64%
Cap Rate
3.71%
Rent
$1,895
Signal: Med.
Cashflow
-$730
Financing

Purchase Price  $285k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $59,850
Downpayment  $57,000
Closing costs  $2,850
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,895
Total Expenses  $2,625
Mortgage P&I  $1,517
Property Taxes  $514
Home Insurance  $100
PManagement  $190
CapEx  $95
Vacancy  $114
Maintenance  $95
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11113 W Rundberg Ln, Unit B$14953210480.8 mi
21111 W Rundberg Ln, Unit B$15453210560.8 mi
38515 New Hampshire Dr$23953210701.2 mi
48701 Parkfield Dr$22503210801.2 mi
58713 Bridgeport Dr$18953211360.5 mi
6207 Schirra Pl$21953211680.5 mi
79405 Quail Meadow Dr NW, Unit B$18953211001.4 mi
81207 W Rundberg Ln, Unit A$16953211231.2 mi
98513 Maine Dr$19953211491.3 mi
108221 Sam Rayburn Dr, Apt 103$135031.510201.4 mi
119504 Oriole Dr$185031.59690.7 mi
12917 Ken St$20003211731.4 mi
131306 Colony Creek Dr, Unit B$17953211881.3 mi
149613 Covey Ridge Ln$17953212370.9 mi
15502 W Elliott St$22003212660.7 mi
16906 E Meadowmere Ln$18503212251.1 mi
178915 Little Walnut Pkwy$18003212930.4 mi
188436 Jamestown Dr$22753212191.2 mi
198908 Capitol Dr$24003212850.6 mi
201104 Alden Dr$22003212401.1 mi
21501 Oakley Ct$1895319990.5 mi
22303 W Garrett Run$21003212351.3 mi
239604 Blue Creek Ln$160031.511371 mi
249103 Slayton Dr$1700319660.2 mi
25912 E Village Ln$190032.511371 mi