- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.2% first-year return on $118k initial cash invested.
Cash On Cash
-11.2%
Cap Rate
4.4%
Rent
$3,354
Cashflow
-$1,098
Rent Confidence: High
Annual
$40,248
Median
$3,325
Avg
$3,400
Samples
25
Financing
Purchase Price $560k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $118k
Downpayment $112k
Closing costs $5,600
Rehab $0
Furnishing $0
Cashflow
Total Income $3,354
Total Expenses $4,452
Mortgage P&I $2,981
Property Taxes $403
Home Insurance $196
PManagement $335
CapEx $168
Vacancy $201
Maintenance $168
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 56 Saint Jude St | $3800 | 4 | 2 | 1463 | 2.1 mi |
2 | 132 Marginal Way, Apt 456 | $3173 | 4 | 2 | 1168 | 4.3 mi |
3 | 10 White Birch Ln, Apt 10 | $3800 | 3 | 2 | 1400 | 1 mi |
4 | 27 Belknap St | $3325 | 4 | 1.5 | 1732 | 3.8 mi |
5 | 21 Mayfield St | $2800 | 3 | 2 | 1300 | 2.1 mi |
6 | 21 Mayfield St, # 2 | $3000 | 3 | 2 | 1300 | 2.1 mi |
7 | 183 Prospect Street Prospect St, Unit 183 | $4000 | 4 | 2 | 2200 | 3.8 mi |
8 | 18 Jackson St | $3229 | 3 | 1.5 | 1400 | 1.8 mi |
9 | 56 Chenery St | $3670 | 3 | 2 | 1494 | 3 mi |
10 | 14 Depot Rd, Apt 2 | $2800 | 3 | 2 | 1380 | 4.5 mi |
11 | 14 Depot Rd, Apt 3 | $2800 | 3 | 2 | 1400 | 4.5 mi |
12 | 81 Depot Rd, # 1 | $3500 | 3 | 2 | 1433 | 4.4 mi |
13 | 77 William St, # 1 | $3200 | 3 | 2 | 1200 | 4 mi |
14 | 609 Ocean Ave, Apt 3 | $1095 | 1 | 1.8 mi | ||
15 | 220 Veranda St | $4950 | 3 | 2 | 1697 | 2.7 mi |
16 | 14 Just A Mere Rd | $4500 | 3 | 1 | 1400 | 3 mi |
17 | 1056 Forest Ave, Apt 3 | $2800 | 3 | 1 | 1200 | 2.1 mi |
18 | 32 Concord St | $3050 | 3 | 2 | 1776 | 3.2 mi |
19 | 101 North St, Apt 4 | $3950 | 3 | 2 | 1680 | 4.2 mi |
20 | 588 Ocean Ave | $1200 | 3 | 1 | 1600 | 1.7 mi |
21 | 42 Savoy St | $3600 | 3 | 2 | 2016 | 2.3 mi |
22 | 105 Dartmouth-furnished St, Unit 1 | $3700 | 3 | 1 | 1400 | 3.8 mi |
23 | 100 Bolton St | $2800 | 3 | 1.5 | 1200 | 4.5 mi |
24 | 18 Falmouth Rd | $5250 | 4 | 3 | 2380 | 4.2 mi |
25 | 9 Just-mere Rd | $5000 | 3 | 2.5 | 3 mi |