LongTerm Rental
Toggle Rental Insights:
Long-Term or Short-Term
- Info was updated
- 8 hours ago
- Days on Market
- 172
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $285,000
- Return on InvestmentROI
7.61%7.61%
- Long-T Rental Confidence
- N/A
- Cap Rate
- 4.4%
- Rent / Price
- .71%
- Address:
- 15210 Walcott Drive, Austin, TX 78725
- Property Type
- Single Family
- Area
- 1,676 sqft
- Bed & Bath
- 4bd / 2ba
- Property Condition
- Turn-Key
- Contact Realtor
- N/A
Property Report
May take a moment to make the report.
- Research Market
- TX 78725
- Local Property Manager
- N/A

LongTerm Rental
LongTerm Rental
- Area
- 1676 sqft
- Bed
- 4
- Bath
- 2
- Area
- 1676 sqft
- Bed
- 4
- Bath
- 2
Property Details
- HOA Cost
- $25
- Year Built
- 2014
- Price Per Square Foot
- $170 /sqft
- Lot Size
- 4,356 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
7.61%7.61% ROI
- Total Income
- $2,021
- Total Expenses
- $1,860
- Total Appreciation
- $691,770
Income
Monthly
Monthly Income | $2,021 |
Total Income
$2,021Expenses
Monthly
Mortgage | $961 |
PMI | $0 |
Property Management | $162 |
Maintenance | $101 |
Cap Ex | $141 |
Vacancy | $85 |
Property Tax | $284 |
Home Insurance | $100 |
HOA | $25 |
Total Expenses
$1,860Appreciation
30 yrs
Annual House Appreciation | 3% |
Total Appreciation
$691,770Return on Investment
30 yrs
Total Initial Cost | $75,525 |
Total Expenses | $695,753 |
Total Appreciation | $691,770 |
Selling Fee (6%) | $41,506 |
Total Income | $727,560 |
Total ROI
7.61%- Return on Investment
7.61%7.61% ROI
- Total Income
- $2,021
- Total Expenses
- $1,860
- Total Appreciation
- $691,770
Income
Monthly
Monthly Income | $2,021 |
Total Income
$2,021Expenses
Monthly
Mortgage | $961 |
PMI | $0 |
Property Management | $162 |
Maintenance | $101 |
Cap Ex | $141 |
Vacancy | $85 |
Property Tax | $284 |
Home Insurance | $100 |
HOA | $25 |
Total Expenses
$1,860Appreciation
30 yrs
Annual House Appreciation | 3% |
Total Appreciation
$691,770Return on Investment
30 yrs
Total Initial Cost | $75,525 |
Total Expenses | $695,753 |
Total Appreciation | $691,770 |
Selling Fee (6%) | $41,506 |
Total Income | $727,560 |
Total ROI
7.61%Cash-on-Cash
0.21%
Cap Rate
4.42%
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
- $2,021
- Average Monthly Expense
- $1,860
- Monthly Property Tax
- $284
- Estimated Monthly Profit
- $161
- Long-T Rental Confidence
- N/A
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $2,827
- Average Monthly Expense
- $2,055
- Average Nightly Rate
- $192
- Average Monthly Occupancy
- 50%
- Estimated Monthly Profit
- $772
- Short-T Rental Confidence
- N/A