- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -0.66% first-year return on $34,650 initial cash invested.
Cash On Cash
-0.66%
Cap Rate
6.79%
Rent
$1,490
Cashflow
-$19
Rent Confidence: High
Annual
$17,880
Median
$1,500
Avg
$1,490
Samples
25
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,650
Downpayment $33,000
Closing costs $1,650
Rehab $0
Furnishing $0
Cashflow
Total Income $1,490
Total Expenses $1,509
Mortgage P&I $878
Property Taxes $70
Home Insurance $58
HOA $117
PManagement $149
CapEx $74
Vacancy $89
Maintenance $74
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 10881 Sw 78th Ct | $1500 | 2 | 2 | 990 | 0.2 mi |
2 | 8211 Sw 108th Lane Rd | $1600 | 2 | 2 | 892 | 0.7 mi |
3 | 11150 Sw 76th Ave | $1250 | 2 | 2 | 864 | 0.7 mi |
4 | 11159 Sw 76th Ter | $1400 | 2 | 2 | 864 | 0.7 mi |
5 | 10940 Sw 87th Ct | $1450 | 2 | 2 | 960 | 1.5 mi |
6 | 8020 Sw 108th Loop, # 108 | $1340 | 2 | 2 | 1038 | 0.6 mi |
7 | 8384 Sw 106th St | $1400 | 2 | 2 | 864 | 0.9 mi |
8 | 8020 Sw 108th Loop | $1600 | 2 | 2 | 1038 | 0.6 mi |
9 | 8386 Sw 105th Pl | $1400 | 2 | 2 | 864 | 0.9 mi |
10 | 11440 Sw 85th Ave | $1450 | 2 | 2 | 988 | 1.6 mi |
11 | 8130 Sw 108th Street Rd | $1850 | 2 | 2 | 1084 | 0.6 mi |
12 | 10881 Sw 81st Avenue Rd | $1600 | 2 | 2 | 1088 | 0.6 mi |
13 | 10834 Sw 89th Ave | $1500 | 2 | 2 | 1032 | 1.7 mi |
14 | 8636 Sw 108th St | $1600 | 2 | 2 | 1070 | 1.3 mi |
15 | 9075 Sw 102nd Pl | $1200 | 2 | 2 | 1008 | 2.1 mi |
16 | 8228 Sw 108th Loop | $1550 | 2 | 2 | 1133 | 0.6 mi |
17 | 10030 Sw 90th Ct | $1300 | 2 | 2 | 864 | 2.2 mi |
18 | 10484 Sw 85th Ct | $1350 | 2 | 2 | 1090 | 1.3 mi |
19 | 10443 Sw 85th Ct | $1550 | 2 | 2 | 1093 | 1.3 mi |
20 | 10442 Sw 85th Ct, # A | $1495 | 2 | 2 | 1090 | 1.3 mi |
21 | 10481 Sw 85th Ct | $1700 | 2 | 2 | 1094 | 1.4 mi |
22 | 10951 Sw 80th Ct | $1550 | 2 | 2 | 1144 | 0.8 mi |
23 | 6498 Sw 106th Pl | $1375 | 2 | 2 | 1040 | 2.3 mi |
24 | 10892 Sw 88th Ct | $1500 | 2 | 2 | 1086 | 1.7 mi |
25 | 11602 Sw 70th Ct | $1750 | 2 | 2 | 1079 | 1.8 mi |