9901 Roxanna Dr
Austin, TX 78748
List Price
$599,500
Initial Investment
$165,108Purchase Price
$600,000
Down Payment
25%
Rent
$4,415
Total Return
$382,399
Annualized Return
26.0%
Cap Rate
4.5%
Gross Yield
8.8%
Cash Flow
-$7,416
Appreciation
11.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/04/2019
Lease End
06/30/2021
Property Type
Fourplex
Lot Size
9,600
HOA
None
Flood Risk
Not Required
- Below market rent
- Fourplex in a 3.5-star neighborhood
- Near various parks and recreation
- Filter Maintenance fee included in monthly rent $80
See more in Analysis
Annual Financial Highlights
Expected Rent
$50,331Expenses
-$12,428Property Taxes
-$12,700Loan Payments
-$32,619Net Cash Flow
-$7,416See more in Financials
Similar Listings