- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 66.34% first-year return on $21,000 initial cash invested.
Cash On Cash
66.34%
Cap Rate
21.83%
Rent
$2,513
Cashflow
$1,161
Rent Confidence: High
Annual
$30,156
Median
$2,500
Avg
$2,514
Samples
25
Financing
Purchase Price $100,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $21,000
Downpayment $20,000
Closing costs $1,000
Rehab $0
Furnishing $0
Cashflow
Total Income $2,513
Total Expenses $1,352
Mortgage P&I $532
Property Taxes $131
Home Insurance $35
PManagement $251
CapEx $126
Vacancy $151
Maintenance $126
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2435 Burlington Blvd | $2450 | 3 | 2 | 1437 | 0.2 mi |
2 | 2418 Grafton Ave | $2500 | 3 | 2 | 1396 | 0.5 mi |
3 | 2530 Kingston St | $2475 | 3 | 2 | 1446 | 0.3 mi |
4 | 2642 Gladstone Dr | $2300 | 3 | 2 | 1416 | 0.6 mi |
5 | 2650 Catherine St | $2100 | 3 | 2 | 1424 | 0.5 mi |
6 | 601 S Brighton Ave | $2570 | 3 | 2 | 1400 | 0.9 mi |
7 | 2715 Alden Ave | $2500 | 3 | 2 | 1402 | 0.9 mi |
8 | 1603 Hollywood Ave | $2600 | 3 | 2 | 1396 | 0.9 mi |
9 | 2865 W 12th St | $2595 | 3 | 2 | 1398 | 1.1 mi |
10 | 912 S Rosemont Ave | $2500 | 3 | 2 | 1430 | 1 mi |
11 | 1618 Lebanon Ave | $2300 | 3 | 2 | 1435 | 1.1 mi |
12 | 1231 S Edgefield Ave, Unit 1 | $2250 | 3 | 2 | 1400 | 1.3 mi |
13 | 1231 S Edgefield Ave | $2295 | 3 | 2 | 1400 | 1.3 mi |
14 | 710 Hollywood Ave | $2500 | 3 | 2 | 1300 | 0.5 mi |
15 | 2850 Falls Dr | $2300 | 3 | 2 | 1452 | 1.4 mi |
16 | 403 S Marlborough Ave | $2900 | 3 | 2 | 1514 | 0.9 mi |
17 | 2615 W Brooklyn Ave | $2500 | 3 | 2 | 1554 | 0.5 mi |
18 | 907 S Ravinia Dr | $2400 | 3 | 2 | 1511 | 1 mi |
19 | 1225 Lebanon Ave | $2600 | 3 | 2 | 1352 | 1.5 mi |
20 | 2908 Kingston St | $2450 | 3 | 2 | 1523 | 1.1 mi |
21 | 2745 Ivandell Ave | $2950 | 3 | 2 | 1580 | 0.7 mi |
22 | 223 S Waverly Dr | $2400 | 3 | 2 | 1524 | 1.2 mi |
23 | 1226 Elmwood Blvd | $2600 | 3 | 2 | 1321 | 1.5 mi |
24 | 807 Hollywood Ave | $2625 | 3 | 2 | 1659 | 0.3 mi |
25 | 2506 Alco Ave | $3200 | 3 | 2 | 1569 | 1.2 mi |