REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

3514 Banda Ln, Austin, TX 78725

3 beds • 2 baths • 1138 sqft

Email

This property looks like a bad Long-Term investment with a projected -6.96% first-year return on $47,250 initial cash invested.

-6.96%

Cash On Cash

5.22%

Cap Rate

0.84

DSCR

$1,780

Rent

-$274

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$225k

Downpayment

20.0%

Interest Rate

6.7%

Mortgage Duration

30yr.

Cash To Invest

Total

$47,250

Downpayment

20%

$45,000

Closing costs

1%

$2,250

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,780

Total Expenses

$2,054

Mortgage P&I

65%

$1,163

Property Taxes

18%

$327

Home Insurance

4%

$79

HOA

1%

$22

PManagement

10%

$178

CapEx

5%

$89

Vacancy

6%

$107

Maintenance

5%

$89

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

0.3 mi

14502 Varrelman St, Austin, TX 78725

$1,750

3

2

1201

0.2 mi

14515 Fitzgibbon Dr, Austin, TX 78725

$1,800

3

2

1201

0.2 mi

14602 Varrelman St, Austin, TX 78725

$1,750

3

2

1201

0.2 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis