Rental Analysis for Priya Patel

   
409 Thunder Valley Trail, Georgetown TX 78626
 
Roam's estimated assumable rate: 3.1%
Roam's estimated down payment needed: $129,466
Estimated all in mortgage payment: $1,491.31
  • Principle & Interest: $856.31
  • Estimated taxes: $485.00
  • Estimated insurance: $150.00

 

Average rental rate: $1,911 (see analysis)

 

Potential rental income: $419.69

  

  

  

6600 Swamp Mallow Drive, Austin TX 78744
  

Roam's estimated assumable rate: 2.625%
Roam's estimated down payment needed: $210,189
Estimated all in mortgage payment: $2,072.60

  • Principle & Interest: $1,119.85
  • Estimated taxes: $776.75
  • Estimated insurance: $175.00

 

Average rental rate: $2,728 (see analysis)

 

Potential rental income: $655.40

  

  

The above numbers are estimates & do not account for property management fees or additional negotiations on the price.

 

The rental rates quoted are averages & could be higher or lower depending on the time of year & demand.