Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.13% first-year return on $58,779 initial cash invested.
-11.13%
Cash On Cash
4.24%
Cap Rate
0.68
DSCR
$1,770
Rent
-$545
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$2,315
Mortgage P&I
82%
$1,447
Property Taxes
16%
$286
Home Insurance
6%
$98
HOA
1%
$25
PManagement
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14612 Rumfeldt St, Austin, TX 78725 | $1,750 | 3 | 2 | 1111 | 0.5 mi |
3514 Banda Ln, Austin, TX 78725 | $1,850 | 3 | 2 | 1138 | 0.3 mi |
4529 Inicio Ln, Austin, TX 78725 | $1,750 | 3 | 2 | 1100 | 1 mi |
4615 Truth Way, Austin, TX 78725 | $1,700 | 3 | 2 | 1100 | 1 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