- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 1.67% first-year return on $40,950 initial cash invested.
Cash On Cash
1.67%
Cap Rate
7.27%
Rent
$1,741
Cashflow
$57
Rent Confidence: High
Annual
$20,892
Median
$1,700
Avg
$1,742
Samples
25
Financing
Purchase Price $195k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $40,950
Downpayment $39,000
Closing costs $1,950
Rehab $0
Furnishing $0
Cashflow
Total Income $1,741
Total Expenses $1,684
Mortgage P&I $1,038
Property Taxes $126
Home Insurance $68
PManagement $174
CapEx $87
Vacancy $104
Maintenance $87
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2183 Patterson Ave | $1625 | 3 | 1 | 1092 | 1.3 mi |
2 | 2103 Patterson Ave | $1695 | 3 | 1 | 1125 | 1.2 mi |
3 | 4634 College Dr | $1700 | 3 | 1 | 1176 | 0.8 mi |
4 | 4058 Ferrow St | $1675 | 3 | 1 | 1023 | 0.9 mi |
5 | 1920 Attucks Ave | $1560 | 3 | 1 | 1020 | 1.2 mi |
6 | 3337 Basie Pl | $1650 | 3 | 1 | 1052 | 1.6 mi |
7 | 3024 Herold Dr | $1399 | 3 | 1 | 1114 | 2 mi |
8 | 411 Gilman Cir | $1695 | 3 | 1 | 1000 | 1 mi |
9 | 4210 Gallimore St | $1750 | 3 | 1 | 1020 | 1.3 mi |
10 | 4042 Ferrow St | $1800 | 3 | 1 | 960 | 0.9 mi |
11 | 4533 Wheatley St | $1870 | 3 | 1 | 1274 | 0.9 mi |
12 | 2151 S Ivey Ln | $1595 | 3 | 1.5 | 1080 | 1.3 mi |
13 | 4455 Wheatley St | $1695 | 3 | 1.5 | 1038 | 0.9 mi |
14 | 4484 Cepeda St | $1795 | 3 | 1.5 | 1170 | 0.8 mi |
15 | 200 Fanfair Ave | $1600 | 3 | 1 | 941 | 1.2 mi |
16 | 4510 Banneka St | $2450 | 3 | 1.5 | 1035 | 1.1 mi |
17 | 4218 Booker St | $1550 | 3 | 1.5 | 984 | 0.6 mi |
18 | 4730 King Cole Blvd | $1750 | 3 | 1.5 | 1038 | 1.4 mi |
19 | 4244 Lenox Blvd | $1750 | 3 | 2 | 1054 | 0.2 mi |
20 | 1410 Heber Cir | $2025 | 3 | 2 | 1092 | 0.8 mi |
21 | 930 Aaron Ave | $1525 | 3 | 1 | 816 | 0 mi |
22 | 4853 Lanette St | $1850 | 3 | 1 | 888 | 1.1 mi |
23 | 1105 Poppy Ave | $2000 | 3 | 1.5 | 1011 | 1.5 mi |
24 | 608 Oakford Way | $1800 | 3 | 1 | 1270 | 2.1 mi |
25 | 4822 Lanette St | $1750 | 3 | 1.5 | 960 | 1 mi |