REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
9014 Glenn Ln, Austin, TX 78753
$285,000 • 3 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 Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1113 W Rundberg Ln, Unit B | $1495 | 3 | 2 | 1048 | 0.8 mi |
| 2 | 1111 W Rundberg Ln, Unit B | $1545 | 3 | 2 | 1056 | 0.8 mi |
| 3 | 8515 New Hampshire Dr | $2395 | 3 | 2 | 1070 | 1.2 mi |
| 4 | 8701 Parkfield Dr | $2250 | 3 | 2 | 1080 | 1.2 mi |
| 5 | 8713 Bridgeport Dr | $1895 | 3 | 2 | 1136 | 0.5 mi |
| 6 | 207 Schirra Pl | $2195 | 3 | 2 | 1168 | 0.5 mi |
| 7 | 9405 Quail Meadow Dr NW, Unit B | $1895 | 3 | 2 | 1100 | 1.4 mi |
| 8 | 1207 W Rundberg Ln, Unit A | $1695 | 3 | 2 | 1123 | 1.2 mi |
| 9 | 8513 Maine Dr | $1995 | 3 | 2 | 1149 | 1.3 mi |
| 10 | 8221 Sam Rayburn Dr, Apt 103 | $1350 | 3 | 1.5 | 1020 | 1.4 mi |
| 11 | 9504 Oriole Dr | $1850 | 3 | 1.5 | 969 | 0.7 mi |
| 12 | 917 Ken St | $2000 | 3 | 2 | 1173 | 1.4 mi |
| 13 | 1306 Colony Creek Dr, Unit B | $1795 | 3 | 2 | 1188 | 1.3 mi |
| 14 | 9613 Covey Ridge Ln | $1795 | 3 | 2 | 1237 | 0.9 mi |
| 15 | 502 W Elliott St | $2200 | 3 | 2 | 1266 | 0.7 mi |
| 16 | 906 E Meadowmere Ln | $1850 | 3 | 2 | 1225 | 1.1 mi |
| 17 | 8915 Little Walnut Pkwy | $1800 | 3 | 2 | 1293 | 0.4 mi |
| 18 | 8436 Jamestown Dr | $2275 | 3 | 2 | 1219 | 1.2 mi |
| 19 | 8908 Capitol Dr | $2400 | 3 | 2 | 1285 | 0.6 mi |
| 20 | 1104 Alden Dr | $2200 | 3 | 2 | 1240 | 1.1 mi |
| 21 | 501 Oakley Ct | $1895 | 3 | 1 | 999 | 0.5 mi |
| 22 | 303 W Garrett Run | $2100 | 3 | 2 | 1235 | 1.3 mi |
| 23 | 9604 Blue Creek Ln | $1600 | 3 | 1.5 | 1137 | 1 mi |
| 24 | 9103 Slayton Dr | $1700 | 3 | 1 | 966 | 0.2 mi |
| 25 | 912 E Village Ln | $1900 | 3 | 2.5 | 1137 | 1 mi |