- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -8.41% first-year return on $52,500 initial cash invested.
Cash On Cash
-8.41%
Cap Rate
4.99%
Rent
$1,547
Cashflow
-$368
Rent Confidence: High
Annual
$18,564
Median
$1,595
Avg
$1,547
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,500
Downpayment $50,000
Closing costs $2,500
Rehab $0
Furnishing $0
Cashflow
Total Income $1,547
Total Expenses $1,915
Mortgage P&I $1,331
Property Taxes $94
Home Insurance $88
PManagement $155
CapEx $77
Vacancy $93
Maintenance $77
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 270 Tampa Dr, Apt G20 | $1325 | 2 | 2 | 1096 | 2.1 mi |
2 | 270 Tampa Dr, Apt K6 | $1700 | 2 | 2 | 1096 | 2.2 mi |
3 | 270 Tampa Dr, Apt M13 | $1450 | 2 | 2 | 1096 | 2.2 mi |
4 | 270 Tampa Dr, Apt M2 | $1095 | 2 | 2 | 1096 | 2.2 mi |
5 | 479 Claircrest Dr, # 1 | $1500 | 2 | 1.5 | 1000 | 2.2 mi |
6 | Leeshan Ct, Unit 220 | $1600 | 2 | 1.5 | 975 | 2.5 mi |
7 | 527 Park Ct | $1600 | 2 | 1.5 | 1000 | 2.6 mi |
8 | 473 Claircrest Dr, Unit 72 | $1595 | 2 | 1.5 | 1059 | 2.2 mi |
9 | 370 Wallace Rd, Apt E12 | $1500 | 2 | 1.5 | 972 | 3 mi |
10 | 370 Wallace Rd, Apt E4 | $2300 | 2 | 1.5 | 972 | 3 mi |
11 | 4856 Gillespie Dr, Unit Main | $1700 | 2 | 1 | 1000 | 1.7 mi |
12 | 3947 Creekside Dr | $1850 | 2 | 1 | 975 | 1.8 mi |
13 | 370 Wallace Rd, Apt F10 | $1150 | 2 | 1.5 | 1020 | 3 mi |
14 | 319 Margo Ln | $1695 | 2 | 1 | 1050 | 1.1 mi |
15 | 451 Claircrest Dr | $1225 | 2 | 1.5 | 1087 | 2.3 mi |
16 | 298 Wallace Rd | $1575 | 2 | 1 | 1000 | 2 mi |
17 | 478 Claircrest Dr | $1600 | 2 | 1.5 | 1100 | 2.2 mi |
18 | 351 Strasser Dr | $1900 | 2 | 1 | 975 | 2.5 mi |
19 | 149 Mcmurray Cir | $1500 | 2 | 1.5 | 1088 | 3.1 mi |
20 | 150 Delvin Dr, Unit B | $1495 | 2 | 1 | 1000 | 2.8 mi |
21 | 2315 Rader Ridge Rd | $1750 | 2 | 2 | 1293 | 2.5 mi |
22 | 113 Mcmurray Cir | $1795 | 2 | 1.5 | 1109 | 3 mi |
23 | 370 Wallace Rd, Apt D13 | $925 | 2 | 1 | 972 | 3.1 mi |
24 | 1041 Brittany Park Dr | $1700 | 2 | 2 | 1286 | 3.1 mi |
25 | 249 Brookridge Trl | $1161 | 2 | 2 | 2.9 mi |