- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -5.72% first-year return on $47,229 initial cash invested.
Cash On Cash
-5.72%
Cap Rate
5.61%
Rent
$1,591
Cashflow
-$225
Rent Confidence: High
Annual
$19,092
Median
$1,560
Avg
$1,592
Samples
25
Financing
Purchase Price $225k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $47,229
Downpayment $44,980
Closing costs $2,249
Rehab $0
Furnishing $0
Cashflow
Total Income $1,591
Total Expenses $1,816
Mortgage P&I $1,197
Property Taxes $126
Home Insurance $79
PManagement $159
CapEx $80
Vacancy $95
Maintenance $80
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 8140 Doverdale Ln | $1375 | 3 | 1 | 1019 | 0.2 mi |
2 | 323 Huntsmoor Dr | $1535 | 3 | 1 | 1074 | 0.9 mi |
3 | 1938 Choyce Cir | $1590 | 3 | 1 | 1049 | 1.7 mi |
4 | 615 Fawnbrook Ln | $1560 | 3 | 1 | 1092 | 1.1 mi |
5 | 135 Short Hills Dr, Unit 1 | $1500 | 3 | 1 | 1146 | 0.4 mi |
6 | 135 Short Hills Dr | $1540 | 3 | 1 | 1146 | 0.4 mi |
7 | 427 Cherry Wood Ln | $1395 | 3 | 1 | 1104 | 1.1 mi |
8 | 315 Huntsmoor Dr | $2320 | 3 | 1 | 1120 | 0.9 mi |
9 | 234 Short Hills Dr | $1525 | 3 | 1 | 1150 | 0.5 mi |
10 | 528 W Arrowood Rd | $1575 | 3 | 1 | 1120 | 1.2 mi |
11 | 423 Edgegreen Dr | $1525 | 3 | 1 | 1000 | 1.8 mi |
12 | 6805 Deanwood Pl | $1605 | 3 | 1 | 986 | 1.8 mi |
13 | 730 Edgegreen Dr | $1295 | 3 | 1 | 1000 | 2.2 mi |
14 | 424 Granby Cir | $1375 | 3 | 1 | 1232 | 0.7 mi |
15 | 716 Peaceful Glen Rd | $1595 | 3 | 1 | 962 | 2.1 mi |
16 | 500 Fallingswood Ct | $1980 | 3 | 2 | 1049 | 0.8 mi |
17 | 6131 Ingleside Dr | $1995 | 3 | 1 | 1213 | 1.9 mi |
18 | 617 Gentle Breeze Dr | $1560 | 3 | 1.5 | 998 | 1.9 mi |
19 | 1121 Nations Dr | $1290 | 3 | 1 | 824 | 0.9 mi |
20 | 401 Wilbrown Cir | $1525 | 3 | 1 | 900 | 2.3 mi |
21 | 441 Granby Cir | $1600 | 3 | 1 | 0.7 mi | |
22 | 601 Echo Cove Ln | $1750 | 3 | 1.5 | 962 | 2 mi |
23 | 7109 Rockcliff Ct | $1800 | 3 | 1.5 | 1170 | 2.2 mi |
24 | 101 Ramblelake Rd | $1300 | 3 | 1 | 1.5 mi | |
25 | 1627 Starbrook Dr | $1695 | 3 | 1.5 | 1166 | 2.3 mi |