LongTerm Rental
Toggle Rental Insights:
Long-Term or Short-Term
- Info was updated
- 2 days ago
- Days on Market
- 16
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $295,000
- Return on InvestmentROI
8.21%8.21%
- Long-T Rental Confidence
- High
- Cap Rate
- 5.9%
- Rent / Price
- .75%
- Address:
- 15201 Bullbrier Rd, Austin, TX 78724
- Property Type
- Single Family
- Area
- 2,189 sqft
- Bed & Bath
- 4bd / 3ba
- Property Condition
- Turn-Key
- Contact Realtor
- N/A
Property Report
May take a moment to make the report.
- Research Market
- TX 78724
- Local Property Manager
- N/A
LongTerm Rental
LongTerm Rental
- Area
- 2189 sqft
- Bed
- 4
- Bath
- 3
- Area
- 2189 sqft
- Bed
- 4
- Bath
- 3
Property Details
- HOA Cost
- None
- Year Built
- 2017
- Price Per Square Foot
- $135 /sqft
- Lot Size
- 5,750 sqft
- Property Parking
- N/A
- Public Transport Score
- N/A
- Bike Score
- N/A
- Walkability
- N/A
Seller Description
Schools
- School District:
- N/A
Property Map
Climate Risk
ROI Breakdown
- Return on Investment
8.21%8.21% ROI
- Total Income
- $2,203
- Total Expenses
- $1,756
- Total Appreciation
- $716,042
Income
Monthly
| Monthly Income | $2,203 |
Total Income
$2,203Expenses
Monthly
| Mortgage | $995 |
| PMI | $0 |
| Property Management | $176 |
| Maintenance | $110 |
| Cap Ex | $154 |
| Vacancy | $93 |
| Property Tax | $228 |
| Home Insurance | $0 |
| HOA | $0 |
Total Expenses
$1,756Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$716,042Return on Investment
30 yrs
| Total Initial Cost | $78,175 |
| Total Expenses | $632,033 |
| Total Appreciation | $716,042 |
| Selling Fee (6%) | $42,963 |
| Total Income | $793,080 |
Total ROI
8.21%- Return on Investment
8.21%8.21% ROI
- Total Income
- $2,203
- Total Expenses
- $1,756
- Total Appreciation
- $716,042
Income
Monthly
| Monthly Income | $2,203 |
Total Income
$2,203Expenses
Monthly
| Mortgage | $995 |
| PMI | $0 |
| Property Management | $176 |
| Maintenance | $110 |
| Cap Ex | $154 |
| Vacancy | $93 |
| Property Tax | $228 |
| Home Insurance | $0 |
| HOA | $0 |
Total Expenses
$1,756Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$716,042Return on Investment
30 yrs
| Total Initial Cost | $78,175 |
| Total Expenses | $632,033 |
| Total Appreciation | $716,042 |
| Selling Fee (6%) | $42,963 |
| Total Income | $793,080 |
Total ROI
8.21%Cash-on-Cash
0.57%
Cap Rate
5.87%
Cash Flow
Expense Breakdown
Appreciation Over Time
- Appreciation Rate
- 3%
Income Over Time
- Income Rate
- 0%
Rental Opportunities
Zillow
Long-Term Rental Information
- Average Monthly Revenue
- $2,203
- Average Monthly Expense
- $1,756
- Monthly Property Tax
- $228
- Estimated Monthly Profit
- $447
- Long-T Rental Confidence
- High
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $0
- Average Monthly Expense
- $1,223
- Average Nightly Rate
- $0
- Average Monthly Occupancy
- 0%
- Estimated Monthly Profit
- -$1,223
- Short-T Rental Confidence
- N/A