---
title: "Residential Deal Analyzer | Williamson County TX"
url: https://austininvestorrealestate.com/residential-analyzer
description: "Free residential investment analyzer: cash flow, cash-on-cash, cap rate, DSCR and 10-year projection. Paste a Zillow URL to auto-fill."
lang: en
---

Import a Listing

Have a listing? Paste the URL and we'll fill what we can.

### THE PROPERTY

$

$

$

### YOUR FINANCING

%

$

%

%

$

### RENTAL INCOME

$

$

$

%

$

### OPERATING EXPENSES

$

$

$

%

%

%

$

$

$

%

## Live Results

### Monthly Snapshot

Gross Monthly Rent $2,100

(-) Vacancy Loss $168

(-) Operating Expenses $1,374

(-) Mortgage Payment (P&I) $1,910

Monthly Cash Flow -$1,352

Annual Cash Flow -$16,219

### Investment Returns

-20.60%

Cash-on-Cash

1.91%

Cap Rate

0.29

DSCR

13.9

GRM

$6,702

NOI

156.36%

Break-Even Occ.

$70,000

Equity at Purchase

$78,750

Total Cash Required

This deal is cash-flow negative at these assumptions. Revisit price, rent, or financing.

This deal looks interesting?

Rob searches active and off-market inventory in Williamson County.

Set My Criteria: https://austininvestorrealestate.com/deal-finder
Talk to Rob — 512-817-2174: 5128172174

$-1,352

Cash Flow/mo

-20.6%

CoC Return

1.9%

Cap Rate

## Structured data

```json
{
  "@context": "https://schema.org",
  "@type": "RealEstateAgent",
  "name": "Rob Poulton — eXp Realty",
  "url": "https://austininvestorrealestate.com/residential-analyzer",
  "telephone": "+1-512-817-2174",
  "areaServed": [
    "Williamson County, TX",
    "Hutto, TX",
    "Round Rock, TX",
    "Georgetown, TX"
  ]
}
```