- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.89% first-year return on $47,859 initial cash invested.
Cash On Cash
-4.89%
Cap Rate
5.81%
Rent
$1,698
Cashflow
-$195
Rent Confidence: High
Annual
$20,376
Median
$1,745
Avg
$1,698
Samples
25
Financing
Purchase Price $228k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $47,859
Downpayment $45,580
Closing costs $2,279
Rehab $0
Furnishing $0
Cashflow
Total Income $1,698
Total Expenses $1,893
Mortgage P&I $1,213
Property Taxes $158
Home Insurance $80
PManagement $170
CapEx $85
Vacancy $102
Maintenance $85
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 529 Amquiwood Ct | $1800 | 2 | 2 | 1075 | 0.9 mi |
2 | 1127 Apple Valley Rd | $1599 | 2 | 2 | 1296 | 0.2 mi |
3 | 100 Nelson Ct W | $1875 | 2 | 1.5 | 1182 | 0.1 mi |
4 | 1544 Heritage View Blvd | $1900 | 2 | 2 | 1072 | 1.4 mi |
5 | 555 N Dupont Ave, Apt E96 | $1565 | 2 | 2 | 1100 | 2.3 mi |
6 | 1112 N Graycroft Ave | $1275 | 2 | 1 | 1100 | 0.1 mi |
7 | 536 Thomas Jefferson Cir | $1495 | 2 | 1.5 | 1078 | 1.3 mi |
8 | 524 Thomas Jefferson Cir | $1600 | 2 | 1.5 | 1078 | 1.4 mi |
9 | 9 Rolling Meadows Dr | $1750 | 2 | 1.5 | 1152 | 2.2 mi |
10 | 400 Cumberland Ave | $1595 | 2 | 1.5 | 1100 | 2.1 mi |
11 | 200 Dupont Ave | $2100 | 2 | 1.5 | 1088 | 2 mi |
12 | 810 Hamblen Dr | $1745 | 2 | 1.5 | 975 | 0.7 mi |
13 | 518 Thomas Jefferson Cir | $1675 | 2 | 1.5 | 1020 | 1.4 mi |
14 | 241 Macfie Dr | $1600 | 2 | 2.5 | 1360 | 0.5 mi |
15 | 411 Thomas Jefferson Cir | $1600 | 2 | 1.5 | 1020 | 1.4 mi |
16 | 416 Anderson Ln, Unit A | $1800 | 2 | 2 | 1400 | 1.7 mi |
17 | 110 Shannon Ave Unit B | $1085 | 2 | 1.5 | 1000 | 1.2 mi |
18 | 130 Dry Creek Commons Dr | $1795 | 2 | 2.5 | 1266 | 1.6 mi |
19 | 134 Dry Creek Commons Dr | $2000 | 2 | 2.5 | 1266 | 1.6 mi |
20 | 126 Dry Creek Commons Dr | $2100 | 2 | 2.5 | 1266 | 1.6 mi |
21 | 114 Dry Creek Commons Dr | $1895 | 2 | 2.5 | 1266 | 1.6 mi |
22 | 142 Welworth St | $1200 | 2 | 1.5 | 1000 | 1.2 mi |
23 | 116 Mckinley St, Unit A | $1200 | 2 | 1.5 | 990 | 1.2 mi |
24 | 237 Dry Creek Commons Dr | $2100 | 2 | 2.5 | 1266 | 1.7 mi |
25 | 243 Dry Creek Commons Dr | $2100 | 2 | 2.5 | 1266 | 1.7 mi |