- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -1.77% first-year return on $50,190 initial cash invested.
Cash On Cash
-1.77%
Cap Rate
6.49%
Rent
$1,872
Cashflow
-$74
Rent Confidence: High
Annual
$22,464
Median
$1,800
Avg
$1,873
Samples
25
Financing
Purchase Price $239k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $50,190
Downpayment $47,800
Closing costs $2,390
Rehab $0
Furnishing $0
Cashflow
Total Income $1,872
Total Expenses $1,946
Mortgage P&I $1,272
Property Taxes $103
Home Insurance $84
PManagement $187
CapEx $94
Vacancy $112
Maintenance $94
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1350 20th St | $1695 | 3 | 2 | 1094 | 0.8 mi |
2 | 614 Grand St | $1725 | 3 | 2 | 1029 | 0.5 mi |
3 | 840 S Parramore Ave | $1795 | 3 | 2 | 1266 | 0.8 mi |
4 | 1412 34th St | $1800 | 3 | 2 | 1035 | 2.1 mi |
5 | 816 W Anderson St | $1800 | 3 | 2 | 967 | 1.2 mi |
6 | 771 18th St | $1700 | 3 | 2 | 900 | 0.4 mi |
7 | 1436 Wilton Ave | $1895 | 3 | 2 | 1368 | 1 mi |
8 | 1601 W Miller Ave | $2100 | 3 | 2 | 1376 | 1 mi |
9 | 799 22nd St | $2100 | 3 | 2 | 1420 | 0.7 mi |
10 | 409 S Lakeland Ave | $2300 | 3 | 1.5 | 1154 | 1.9 mi |
11 | 814 W Miller St | $2155 | 3 | 2 | 1494 | 0.2 mi |
12 | 634 18th St | $1900 | 3 | 1 | 1059 | 0.5 mi |
13 | 1612 28th St | $1800 | 3 | 2 | 1330 | 1.6 mi |
14 | 812 Colyer St | $1530 | 3 | 1 | 1120 | 1.4 mi |
15 | 722 22nd St | $2500 | 3 | 2 | 1474 | 0.8 mi |
16 | 609 Indiana St | $1125 | 3 | 1.5 | 1334 | 0.5 mi |
17 | 443 Mcfall Ave | $1700 | 3 | 1 | 1072 | 1.3 mi |
18 | 1210 W Cypress St | $2125 | 3 | 2 | 1500 | 0.8 mi |
19 | 208 Whittier Cir | $2900 | 3 | 2 | 1381 | 1.7 mi |
20 | 639 Grand St | $1595 | 3 | 1 | 1008 | 0.4 mi |
21 | 639 Grand St | $1595 | 3 | 1 | 1008 | 0.4 mi |
22 | 517 Albany Ave | $1700 | 3 | 1 | 1057 | 1.2 mi |
23 | 1328 Lowrie Ave | $2100 | 3 | 1.5 | 1313 | 1 mi |
24 | 2216 Lake Sunset Dr | $1795 | 3 | 1 | 1103 | 2 mi |
25 | 1111 W South St | $1400 | 3 | 1 | 1064 | 1.5 mi |