- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 28.07% first-year return on $14,490 initial cash invested.
Cash On Cash
28.07%
Cap Rate
13.17%
Rent
$1,023
Cashflow
$339
Rent Confidence: High
Annual
$12,276
Median
$1,001
Avg
$1,023
Samples
25
Financing
Purchase Price $69,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $14,490
Downpayment $13,800
Closing costs $690
Rehab $0
Furnishing $0
Cashflow
Total Income $1,023
Total Expenses $684
Mortgage P&I $367
Property Taxes $28
Home Insurance $24
PManagement $102
CapEx $51
Vacancy $61
Maintenance $51
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 481 E 44th St, Unit A | $1050 | 2 | 1 | 909 | 1.3 mi |
2 | 29 W 18th St, Unit 1F | $1100 | 2 | 1 | 900 | 1.6 mi |
3 | 435 Springfield Ct N | $1100 | 2 | 1 | 950 | 0.9 mi |
4 | 449 Springfield Ct N | $1071 | 2 | 1 | 952 | 0.8 mi |
5 | 414 45th St E | $1001 | 2 | 1 | 928 | 1.4 mi |
6 | 342 E 46th St | $1300 | 2 | 1 | 865 | 1.5 mi |
7 | 1611 E 9th St | $1350 | 2 | 1 | 850 | 1.7 mi |
8 | 1137 26th St E | $800 | 2 | 1 | 760 | 0.1 mi |
9 | 1609 E 9th St | $1300 | 2 | 1 | 850 | 1.7 mi |
10 | 1424 E 25th St | $1100 | 2 | 1 | 768 | 0.3 mi |
11 | 3331 N Laura St, Unit 3331 | $1100 | 2 | 1 | 950 | 1.6 mi |
12 | 1763 E 23rd St | $1195 | 2 | 1 | 792 | 0.8 mi |
13 | 1723 E 27th St, Unit 2 | $900 | 2 | 1 | 780 | 0.7 mi |
14 | 2906 Silver St | $985 | 2 | 1 | 840 | 1.8 mi |
15 | 3308 Bridier St | $825 | 2 | 1 | 750 | 0.2 mi |
16 | 1924 E 25th St | $900 | 2 | 1 | 800 | 1.1 mi |
17 | 2906 Silver St, Apt 3 | $925 | 2 | 1 | 840 | 1.8 mi |
18 | 2906 Silver St, Apt 2 | $895 | 2 | 1 | 840 | 1.8 mi |
19 | 3424-G Talleyrand Ave | $950 | 2 | 1 | 800 | 1.1 mi |
20 | 3424 Talleyrand Ave, Unit Garage | $900 | 2 | 1 | 800 | 1.1 mi |
21 | 3424 Talleyrand Ave, Unit Apartment | $900 | 2 | 1 | 800 | 1.1 mi |
22 | 3424G Talleyrand Ave, Unit Garage | $950 | 2 | 1 | 800 | 1.1 mi |
23 | 2906 Silver St, Apt 4 | $875 | 2 | 1 | 839 | 1.8 mi |
24 | 114 E 43rd St | $1049 | 2 | 1 | 986 | 1.6 mi |
25 | 1225 E 14th St | $1050 | 2 | 1 | 775 | 1 mi |