- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -7.86% first-year return on $50,400 initial cash invested.
Cash On Cash
-7.86%
Cap Rate
5.13%
Rent
$1,574
Cashflow
-$330
Rent Confidence: High
Annual
$18,888
Median
$1,575
Avg
$1,574
Samples
25
Financing
Purchase Price $240k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $50,400
Downpayment $48,000
Closing costs $2,400
Rehab $0
Furnishing $0
Cashflow
Total Income $1,574
Total Expenses $1,904
Mortgage P&I $1,277
Property Taxes $134
Home Insurance $84
PManagement $157
CapEx $79
Vacancy $94
Maintenance $79
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 824 Big River Rd | $1665 | 3 | 1 | 1000 | 0.1 mi |
2 | 1223 Milan Rd E | $1575 | 3 | 1 | 1000 | 0.1 mi |
3 | 1240 Milan Rd E | $1695 | 3 | 1 | 1000 | 0.1 mi |
4 | 730 Rudd Ct | $1615 | 3 | 1 | 1000 | 0.2 mi |
5 | 922 Capps Hill Mine Rd | $1585 | 3 | 1 | 976 | 0.3 mi |
6 | 3621 Firestone Dr | $1620 | 3 | 1 | 1025 | 0.2 mi |
7 | 3622 Bardot Dr | $1550 | 3 | 1 | 1055 | 0.5 mi |
8 | 1724 Griers Grove Rd | $1500 | 3 | 1 | 985 | 1.4 mi |
9 | 3801 Bardot Dr | $1595 | 3 | 1 | 1085 | 0.4 mi |
10 | 1011 Dedmon Dr | $1650 | 3 | 1.5 | 999 | 0.3 mi |
11 | 515 Milan Rd E | $1500 | 3 | 1 | 1111 | 0.6 mi |
12 | 3708 Braden Dr | $1420 | 3 | 1 | 1139 | 0.6 mi |
13 | 4835 Hopewood Ln | $1675 | 3 | 1 | 1219 | 0.2 mi |
14 | 1711 Hudson Graham Ln | $1660 | 3 | 2 | 1005 | 0.6 mi |
15 | 1419 Peach Park Ln | $1349 | 3 | 2 | 1008 | 0.7 mi |
16 | 3709 Capps Hill Dr | $1510 | 3 | 2 | 1007 | 0.8 mi |
17 | 1421 Crandon Dr | $1495 | 3 | 2 | 988 | 0.8 mi |
18 | 3610 Maggie Laney Dr | $1550 | 3 | 2 | 1000 | 0.9 mi |
19 | 715 Milan Rd E | $1720 | 3 | 1.5 | 1136 | 0.6 mi |
20 | 922 922 Capps Hill Mine Rd | $1695 | 3 | 1 | 1320 | 0.3 mi |
21 | 5430 Peachwood Dr | $1550 | 3 | 2 | 1005 | 0.8 mi |
22 | 1201 Capps Hollow Dr | $1525 | 3 | 2 | 1021 | 0.6 mi |
23 | 1300 Crandon Dr | $1399 | 3 | 2 | 1024 | 0.6 mi |
24 | 5110 June Furr Rd | $1499 | 3 | 2 | 1038 | 0.5 mi |
25 | 1629 Hudson Graham Ln | $1745 | 3 | 2 | 1035 | 0.7 mi |