- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 5.36% first-year return on $20,370 initial cash invested.
Cash On Cash
5.36%
Cap Rate
8.18%
Rent
$1,073
Cashflow
$91
Rent Confidence: High
Annual
$12,876
Median
$998
Avg
$1,056
Samples
25
Financing
Purchase Price $97,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $20,370
Downpayment $19,400
Closing costs $970
Rehab $0
Furnishing $0
Cashflow
Total Income $1,073
Total Expenses $982
Mortgage P&I $516
Property Taxes $153
Home Insurance $34
PManagement $107
CapEx $54
Vacancy $64
Maintenance $54
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1277 W 25th St | $1100 | 2 | 1 | 1097 | 0 mi |
2 | 3503 Stuart St | $925 | 2 | 1 | 1073 | 0.5 mi |
3 | 1227 W 26th St | $1300 | 2 | 1 | 1035 | 0.1 mi |
4 | 1426 W 22nd St | $875 | 2 | 1 | 1050 | 0.4 mi |
5 | 1265 31st St W | $1145 | 2 | 1 | 1036 | 0.5 mi |
6 | 1509 W 24th St | $825 | 2 | 1 | 1020 | 0.5 mi |
7 | 1332 W 21st St, Apt 4 | $950 | 2 | 1 | 1000 | 0.4 mi |
8 | 3221 Grunthal St | $1250 | 2 | 1 | 1000 | 0.7 mi |
9 | 1550 W 34th St | $1125 | 2 | 1 | 975 | 0.9 mi |
10 | 1594 W 30th St | $995 | 2 | 1 | 949 | 0.8 mi |
11 | 1279 W 20th St, Unit 1 | $1025 | 2 | 1 | 912 | 0.4 mi |
12 | 1355 32nd St W | $970 | 2 | 1 | 918 | 0.6 mi |
13 | 1265 W 30th St | $1250 | 2 | 1 | 904 | 0.4 mi |
14 | 1366 30th St W | $1214 | 2 | 1 | 900 | 0.4 mi |
15 | 1366 W 30th St | $1214 | 2 | 1 | 900 | 0.4 mi |
16 | 1169 W 30th St | $995 | 2 | 1 | 893 | 0.5 mi |
17 | 1421 31st St W | $995 | 2 | 1 | 900 | 0.5 mi |
18 | 2715 Myrtle Ave N | $1300 | 2 | 1 | 900 | 0.6 mi |
19 | 1196 W 30th St, Apt 1 | $880 | 2 | 1 | 880 | 0.4 mi |
20 | 1196 W 30th St | $880 | 2 | 1 | 875 | 0.4 mi |
21 | 1196 W 30th St, Apt 3 | $880 | 2 | 1 | 875 | 0.4 mi |
22 | 1570 W 31st St | $1200 | 2 | 1 | 900 | 0.8 mi |
23 | 847 W 29th St | $1100 | 2 | 1 | 900 | 0.8 mi |
24 | 1308 W 32nd St | $998 | 2 | 1 | 858 | 0.5 mi |
25 | 1308 32nd St W | $998 | 2 | 1 | 858 | 0.5 mi |