- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 3.09% first-year return on $33,390 initial cash invested.
Cash On Cash
3.09%
Cap Rate
7.55%
Rent
$1,367
Cashflow
$86
Rent Confidence: High
Annual
$16,404
Median
$1,425
Avg
$1,368
Samples
25
Financing
Purchase Price $159k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $33,390
Downpayment 20% $31,800
Closing costs 1% $1,590
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,367
Total Expenses $1,281
Mortgage P&I 62% $846
Property Taxes 2% $24
Home Insurance 4% $56
PManagement 10% $137
CapEx 5% $68
Vacancy 6% $82
Maintenance 5% $68
Other 0% $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1013 Glider Ave | $1500 | 2 | 1 | 720 | 0 mi |
2 | 1705 Washington Ave, Apt 5 | $997 | 2 | 1 | 695 | 0.5 mi |
3 | 2620 Nichols Ave | $1049 | 2 | 1 | 726 | 1.1 mi |
4 | 1901 E 5th Ave, Apt 8 | $995 | 2 | 1 | 700 | 1 mi |
5 | 2102 Adams Ave | $1500 | 2 | 1 | 770 | 0.4 mi |
6 | 1901 E 5th Ave, Apt 9 | $995 | 2 | 1 | 700 | 1 mi |
7 | 2102 Whittle Springs Rd | $1550 | 2 | 1 | 750 | 0.8 mi |
8 | 1912 Wheeler St | $1425 | 2 | 1 | 794 | 0.1 mi |
9 | 2400 Woodbine Ave | $1400 | 2 | 1 | 750 | 0.9 mi |
10 | Chicago Ave | $1200 | 2 | 1 | 750 | 1 mi |
11 | 1722 Coker Ave, Apt 4 | $1050 | 2 | 1 | 750 | 1 mi |
12 | 1931 Cecil Ave | $1400 | 2 | 1 | 768 | 0.7 mi |
13 | 1901 Woodbine Ave | $1550 | 2 | 1 | 768 | 0.8 mi |
14 | 2017 Chicago Ave | $1700 | 2 | 1 | 780 | 1 mi |
15 | 2400 Brice St | $1500 | 2 | 1 | 768 | 1.2 mi |
16 | 201 W 5th Ave, Apt 5 | $1800 | 2 | 1 | 728 | 2.1 mi |
17 | 2771 Ontario St | $1550 | 2 | 1 | 704 | 2 mi |
18 | 307 E Oldham Ave | $1500 | 2 | 1 | 750 | 2 mi |
19 | 326 Ben Hur Ave | $1200 | 2 | 1 | 768 | 1.7 mi |
20 | 2011 Coker Ave | $1150 | 2 | 1 | 806 | 1.1 mi |
21 | 1039 Oglewood Ave | $1395 | 2 | 1 | 768 | 1.8 mi |
22 | 2615 Martin Luther King Jr Ave | $1300 | 2 | 1 | 794 | 1.6 mi |
23 | 905 E Columbia Ave | $1500 | 2 | 1 | 775 | 2 mi |
24 | 3213 Shields Ave | $1500 | 2 | 1 | 758 | 2.4 mi |
25 | 3213 Shields Ave, Unit 1 | $1500 | 2 | 1 | 758 | 2.4 mi |
Projections