- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 35.5% first-year return on $16,800 initial cash invested.
Cash On Cash
35.5%
Cap Rate
14.88%
Rent
$1,387
Cashflow
$497
Rent Confidence: High
Annual
$16,644
Median
$1,399
Avg
$1,407
Samples
25
Financing
Purchase Price $79,999
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $16,800
Downpayment $16,000
Closing costs $800
Rehab $0
Furnishing $0
Cashflow
Total Income $1,387
Total Expenses $890
Mortgage P&I $426
Property Taxes $76
Home Insurance $28
PManagement $139
CapEx $69
Vacancy $83
Maintenance $69
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 414 Nw 9th Ave | $1000 | 3 | 1 | 856 | 0.8 mi |
2 | 1909 Nw 6th St | $1350 | 3 | 1 | 864 | 1.2 mi |
3 | 1908 Nw 13th Pl | $1350 | 3 | 1 | 1000 | 1.9 mi |
4 | 810 Nw 6th Ter | $1270 | 3 | 1 | 1041 | 1.3 mi |
5 | 918 Nw 17th Ave | $1100 | 3 | 1 | 773 | 1.4 mi |
6 | 505 Sw 2nd St | $1200 | 3 | 1 | 0.7 mi | |
7 | 1036 Ne 14th St | $1265 | 3 | 1 | 816 | 2.9 mi |
8 | 2055 Sw 3rd St | $1550 | 3 | 1.5 | 1088 | 1 mi |
9 | 717 W Silver Springs Pl | $1399 | 3 | 2 | 1000 | 0.6 mi |
10 | 2209 Nw 24th Rd | $1200 | 3 | 1.5 | 1000 | 2.7 mi |
11 | 426 Sw 13th St | $1795 | 3 | 1 | 1314 | 1.2 mi |
12 | 1509 Se 3rd Ave | $1700 | 3 | 1 | 1478 | 1.9 mi |
13 | 2352 Sw 2nd St | $1650 | 3 | 2 | 1173 | 1.3 mi |
14 | 1695 Nw 16th Ct, Unit 2 | $1695 | 3 | 2 | 1100 | 2.2 mi |
15 | 1695 Nw 16th Ct, Unit 1 | $1695 | 3 | 2 | 1100 | 2.2 mi |
16 | 2344 Sw 2nd St | $1500 | 3 | 2 | 1173 | 1.3 mi |
17 | 515 Se 12th St | $1050 | 2 | 1 | 937 | 1.9 mi |
18 | 317 Ne Sanchez Ave | $1600 | 3 | 2 | 1188 | 1.9 mi |
19 | 1781 Ne 6th Ave | $1775 | 3 | 2 | 1096 | 3 mi |
20 | 1119 Sw 6th St | $1090 | 2 | 1 | 805 | 0.2 mi |
21 | 1801 Sw 29th Ter | $1600 | 3 | 2 | 1132 | 2.6 mi |
22 | 920 Se 2nd St | $1600 | 3 | 2 | 1180 | 2.1 mi |
23 | 912 Ne 10th St | $1750 | 3 | 2 | 1144 | 2.5 mi |
24 | 2340 Sw Fort King St | $1000 | 2 | 1 | 864 | 1.4 mi |
25 | 1603 Nw 16th Ct | $999 | 2 | 1 | 900 | 2.1 mi |