• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -16.72% first-year return on $59,850 initial cash invested.

Cash On Cash
-16.72%
Cap Rate
3.25%
Rent
$1,753
Cashflow
-$834
Rent Confidence:  High
Annual
$21,036
Median
$1,795
Avg
$1,772
Samples
25
Financing

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

Total  $59,850
Downpayment  20% $57,000
Closing costs  1% $2,850
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,753
Total Expenses  $2,587
Mortgage P&I  87% $1,517
Property Taxes  29% $514
Home Insurance  6% $100
PManagement  10% $175
CapEx  5% $88
Vacancy  6% $105
Maintenance  5% $88
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11111 W Rundberg Ln, Unit A$16503210480.8 mi
21113 W Rundberg Ln, Unit B$14953210480.9 mi
38515 New Hampshire Dr$22503210701.2 mi
41207 W Rundberg Ln, Unit A$16953211231.2 mi
59504 Oriole Dr$185031.59690.7 mi
61202 Woodfield Dr, Unit A$21503212001.1 mi
78517 New Hampshire Dr$21953212001.2 mi
8906 E Meadowmere Ln$18503212251.1 mi
9502 W Elliott St$22003212660.7 mi
108915 Little Walnut Pkwy$18003212930.4 mi
118908 Capitol Dr$24003212850.6 mi
12203 E Garrett Run$18503212351.1 mi
13501 Oakley Ct$1795319990.5 mi
149103 Slayton Dr$1700319660.2 mi
159604 Blue Creek Ln$160031.511371 mi
16903 W Village Ln$165032.511371.1 mi
17912 E Village Ln$190032.511371 mi
18902 W Village Ln$165032.511371.1 mi
19912 W Village Ln$190032.511371.1 mi
201010 W Rundberg Ln, Unit 4$165032.511700.7 mi
219104 Quail Creek Dr$8753213530.5 mi
229104 Quail Creek Dr, Unit 2B$700320.5 mi
239108 Georgian Dr$17953111010.2 mi
249503 Quail Village Ln$165031.511930.8 mi
259504 Quail Village Ln$205032.511930.8 mi

Projections