Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.86% first-year return on $50,400 initial cash invested.
-2.86%
Cash On Cash
5.92%
Cap Rate
1
DSCR
$2,350
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $2,470 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,350
Total Expenses
$2,470
Mortgage P&I
50%
$1,185
Property Taxes
25%
$589
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1502 Villanova Dr, Austin, TX 78757 | $3,295 | 3 | 3 | 1424 | 0.9 mi |
1202 Artesian Cir, Austin, TX 78758 | $2,000 | 3 | 2 | 1500 | 0.4 mi |
8503 Rosemary Ln, Austin, TX 78753 | $1,900 | 3 | 3 | 1136 | 0.7 mi |
9001 Lodge Ct, Austin, TX 78758 | $2,400 | 3 | 2 | 1425 | 0.7 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