- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 13.59% first-year return on $18,900 initial cash invested.
Cash On Cash
13.59%
Cap Rate
10.01%
Rent
$1,167
Cashflow
$214
Rent Confidence: High
Annual
$14,004
Median
$1,025
Avg
$1,154
Samples
25
Financing
Purchase Price $90,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $18,900
Downpayment $18,000
Closing costs $900
Rehab $0
Furnishing $0
Cashflow
Total Income $1,167
Total Expenses $953
Mortgage P&I $479
Property Taxes $139
Home Insurance $32
PManagement $117
CapEx $58
Vacancy $70
Maintenance $58
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1766 Cleveland St | $1222 | 2 | 2.5 | 1022 | 0.5 mi |
2 | 2342 Davis St N | $1258 | 2 | 2.5 | 1022 | 0.5 mi |
3 | 2811 N Myrtle Ave | $998 | 2 | 2 | 855 | 0.5 mi |
4 | 2811 N Myrtle Ave, Apt 2 | $998 | 2 | 2 | 855 | 0.5 mi |
5 | 2811 N Myrtle Ave, Apt 1 | $998 | 2 | 2 | 855 | 0.5 mi |
6 | 2811 N Myrtle Ave, # 1 | $1008 | 2 | 2 | 855 | 0.5 mi |
7 | 2811 N Myrtle Ave, # 2 | $998 | 2 | 2 | 855 | 0.5 mi |
8 | 1045 W 12th St | $1095 | 2 | 1 | 1072 | 0.2 mi |
9 | 1473 W 10th St | $1325 | 2 | 1 | 1095 | 0.7 mi |
10 | 1425 W 6th St | $995 | 2 | 1 | 1093 | 0.9 mi |
11 | 1329 W 11th St | $1025 | 2 | 1 | 1038 | 0.4 mi |
12 | 3503 Stuart St | $925 | 2 | 1 | 1073 | 1 mi |
13 | 1426 W 22nd St | $875 | 2 | 1 | 1050 | 0.9 mi |
14 | 1332 W 21st St, Apt 4 | $950 | 2 | 1 | 1000 | 0.8 mi |
15 | 931 17th Street Ln | $1376 | 3 | 2 | 1209 | 0.6 mi |
16 | 933 17th St W | $1324 | 3 | 2 | 1230 | 0.5 mi |
17 | 1029 Scriven St | $1400 | 3 | 2 | 1170 | 0.3 mi |
18 | 3120 Stuart St | $1350 | 3 | 2 | 1206 | 0.7 mi |
19 | 1444 W 22nd St | $1400 | 3 | 2 | 1223 | 0.9 mi |
20 | 1357 W 16th St | $975 | 3 | 2 | 1256 | 0.6 mi |
21 | 1018 Frazier St | $1275 | 3 | 2 | 1286 | 0.3 mi |
22 | 1356 W 24th St | $1990 | 3 | 2 | 1200 | 1 mi |
23 | 1024 W 8th St | $900 | 2 | 1 | 0.5 mi | |
24 | 1359 W 15th St | $700 | 2 | 1 | 0.5 mi | |
25 | 1002 W 8th St | $1500 | 3 | 2 | 1282 | 0.5 mi |