- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -19.4% first-year return on $78,750 initial cash invested.
Cash On Cash
-19.4%
Cap Rate
2.56%
Rent
$1,533
Cashflow
-$1,273
Rent Confidence: High
Annual
$18,396
Median
$1,500
Avg
$1,533
Samples
25
Financing
Purchase Price $375k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $78,750
Downpayment $75,000
Closing costs $3,750
Rehab $0
Furnishing $0
Cashflow
Total Income $1,533
Total Expenses $2,806
Mortgage P&I $1,996
Property Taxes $105
Home Insurance $131
HOA $175
PManagement $153
CapEx $77
Vacancy $92
Maintenance $77
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1665 Kenton Rd, Apt 102 | $1650 | 2 | 2 | 1500 | 4.1 mi |
2 | 1665 Kenton Rd, Apt 104 | $1650 | 2 | 2 | 1500 | 4.1 mi |
3 | 50 Forest Creek Dr | $1250 | 2 | 1.5 | 1322 | 4.4 mi |
4 | 840 Woodcrest Turn Woodcrest Turn, Unit 840 | $1575 | 2 | 2.5 | 1260 | 5.1 mi |
5 | 824 Woodcrest Dr | $1500 | 2 | 1.5 | 1296 | 5.1 mi |
6 | 154 Periwinkle Dr | $1600 | 2 | 2 | 1112 | 5.3 mi |
7 | 163 Commerce Way | $1350 | 2 | 1 | 1000 | 1.4 mi |
8 | 4 Harlech Hall | $1300 | 2 | 2 | 4.1 mi | |
9 | 3180 Forrest Ave | $1800 | 2 | 2 | 1500 | 5.8 mi |
10 | Stonebrook Pl | $1575 | 2 | 1.5 | 1150 | 5.3 mi |
11 | 25 Thistle Ct | $2500 | 2 | 2 | 1650 | 4.7 mi |
12 | 31 Lamplighter Ln | $1400 | 2 | 1.5 | 1120 | 5.1 mi |
13 | 79 New St, # B | $950 | 2 | 1 | 1.4 mi | |
14 | 79 New St, Unit B | $950 | 2 | 1 | 1.4 mi | |
15 | 652 State College Rd, Unit 2 | $1400 | 2 | 1 | 1152 | 4 mi |
16 | 134 Spring Meadow Dr | $2300 | 2 | 2 | 1688 | 4.7 mi |
17 | 1300 S Farmview Dr | $1430 | 2 | 2 | 1056 | 6 mi |
18 | 310 Stonebrook Pl | $1400 | 2 | 1.5 | 1120 | 5.3 mi |
19 | 329 Cold Spring Pl | $1500 | 2 | 1.5 | 1120 | 5.3 mi |
20 | 24 Periwinkle Ct | $1400 | 2 | 1.5 | 1112 | 5.3 mi |
21 | 11 Dover Hall, Unit 434 | $1600 | 2 | 2 | 960 | 5.1 mi |
22 | 101 N Caroline Pl, Apt 201 | $1300 | 2 | 2 | 970 | 5.6 mi |
23 | 4 Grand Hall | $1900 | 2 | 2 | 912 | 5.1 mi |
24 | 100 Isabelle Isle | $1439 | 2 | 2 | 5.7 mi | |
25 | 89 Chatham Ct | $1600 | 2 | 2.5 | 1540 | 5.9 mi |