- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 17.45% first-year return on $23,100 initial cash invested.
Cash On Cash
17.45%
Cap Rate
10.89%
Rent
$1,544
Cashflow
$336
Rent Confidence: High
Annual
$18,528
Median
$1,515
Avg
$1,581
Samples
25
Financing
Purchase Price $110k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $23,100
Downpayment $22,000
Closing costs $1,100
Rehab $0
Furnishing $0
Cashflow
Total Income $1,544
Total Expenses $1,208
Mortgage P&I $585
Property Taxes $184
Home Insurance $38
PManagement $154
CapEx $77
Vacancy $93
Maintenance $77
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 326 Brookview St | $1395 | 3 | 1 | 896 | 1.5 mi |
2 | 650 W Brentwood St | $1850 | 3 | 1 | 1012 | 2 mi |
3 | 703 Overbluff St | $1300 | 3 | 1 | 1080 | 1.1 mi |
4 | 614 Frankie St | $1400 | 3 | 1 | 1092 | 1.1 mi |
5 | 1134 Somercotes Ln | $1725 | 3 | 1 | 1033 | 2.2 mi |
6 | 14623 Gainesville St | $1350 | 3 | 1 | 1177 | 0.5 mi |
7 | 905 Macclesby Ln | $1550 | 3 | 1 | 1068 | 1.7 mi |
8 | 942 Oakstone St | $1400 | 3 | 1 | 1020 | 2.4 mi |
9 | 13809 Hershe St, Unit A | $1300 | 3 | 1 | 1.5 mi | |
10 | 14911 Lofton St | $1515 | 3 | 1.5 | 1086 | 1.2 mi |
11 | 830 Deerpass Dr | $2500 | 3 | 1.5 | 1082 | 2.2 mi |
12 | 13327 Halifax St | $1500 | 3 | 1 | 1212 | 2.4 mi |
13 | 667 Overbluff St | $1950 | 3 | 1.5 | 1203 | 1.1 mi |
14 | 13125 Joliet St | $1500 | 3 | 1.5 | 1064 | 2.7 mi |
15 | 15063 Woodforest Blvd, Unit A | $1325 | 3 | 1 | 1400 | 1.7 mi |
16 | 735 Knob Hollow St | $1599 | 3 | 1.5 | 1145 | 2.5 mi |
17 | 14627 Corpus Christi St | $1300 | 3 | 2 | 1216 | 0.3 mi |
18 | 13226 Rockglen St | $1650 | 3 | 1 | 1327 | 2.8 mi |
19 | 14966 Arundel Dr | $1595 | 3 | 1 | 1527 | 1.4 mi |
20 | 618 Overbluff St | $1645 | 3 | 1.5 | 1364 | 1.2 mi |
21 | 908 Littleport Ln | $1450 | 3 | 2 | 1135 | 1.7 mi |
22 | 915 Moorside Ln | $1700 | 3 | 2 | 1.4 mi | |
23 | 902 Somercotes Ln | $1850 | 3 | 2 | 1150 | 1.8 mi |
24 | 13370 Orleans St | $1485 | 2 | 1 | 900 | 2.2 mi |
25 | 903 Leadenhall Cir | $1700 | 3 | 2 | 1160 | 1.9 mi |