- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 8.61% first-year return on $35,679 initial cash invested.
Cash On Cash
8.61%
Cap Rate
8.8%
Rent
$1,730
Cashflow
$256
Rent Confidence: High
Annual
$20,760
Median
$1,700
Avg
$1,730
Samples
25
Financing
Purchase Price $170k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $35,679
Downpayment $33,980
Closing costs $1,699
Rehab $0
Furnishing $0
Cashflow
Total Income $1,730
Total Expenses $1,474
Mortgage P&I $904
Property Taxes $61
Home Insurance $60
PManagement $173
CapEx $86
Vacancy $104
Maintenance $86
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 400 N Dupont Hwy, Apt I36 | $1597 | 3 | 2 | 1300 | 1.5 mi |
2 | 16 Taylor Dr | $1700 | 3 | 2 | 1272 | 1.8 mi |
3 | 226 Pine St | $1500 | 3 | 2 | 1183 | 2 mi |
4 | 1168 Jefferson Ct | $1500 | 3 | 2 | 1314 | 1.4 mi |
5 | 19 Elm Ter | $2100 | 3 | 2 | 1382 | 1.2 mi |
6 | 64 Heritage Dr | $1600 | 3 | 1.5 | 1232 | 1.8 mi |
7 | 523 Ann Moore Street Ann Moore St, Unit 523 | $2175 | 3 | 2.5 | 1293 | 1.3 mi |
8 | 226 Green Blade Dr | $1600 | 3 | 2.5 | 1240 | 1.9 mi |
9 | 163 Hampton Dr | $1600 | 3 | 2.5 | 1216 | 2.2 mi |
10 | 335 N Bradford St | $1750 | 3 | 1 | 1229 | 0.7 mi |
11 | 38 Upland Ave | $1950 | 3 | 2 | 1422 | 1.8 mi |
12 | 105 Periwinkle Dr | $1450 | 3 | 1.5 | 1200 | 2.2 mi |
13 | 107 Lakeview Dr | $1700 | 3 | 2 | 1016 | 1.5 mi |
14 | 105 Ridgely Blvd | $1950 | 3 | 2.5 | 1360 | 1.1 mi |
15 | 310 N Bradford St | $1800 | 3 | 1.5 | 1408 | 0.6 mi |
16 | 113 Ridgley Blvd | $2000 | 3 | 2.5 | 1365 | 1.1 mi |
17 | 418 Ridgely Blvd | $2000 | 3 | 2.5 | 1356 | 1.3 mi |
18 | 516 Ridgely Blvd | $1900 | 3 | 2.5 | 1356 | 1.4 mi |
19 | 46 Village Dr | $1500 | 3 | 1.5 | 1322 | 1.8 mi |
20 | 56 Village Dr | $1400 | 3 | 1.5 | 1322 | 1.8 mi |
21 | 830 Woodcrest Dr | $1800 | 3 | 2.5 | 1360 | 1.4 mi |
22 | 749 River Rd | $1650 | 3 | 1.5 | 1350 | 1.7 mi |
23 | 52 Forest Creek Dr, Unit 52FORESTCREEK | $1700 | 3 | 2.5 | 1322 | 2.2 mi |
24 | 120 Spruance Rd | $1525 | 3 | 2 | 1007 | 2.1 mi |
25 | 345 Cold Spring Pl, Unit 345 | $1800 | 3 | 1.5 | 1120 | 2 mi |