- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -13.14% first-year return on $65,100 initial cash invested.
Cash On Cash
-13.14%
Cap Rate
3.96%
Rent
$1,737
Cashflow
-$713
Rent Confidence: High
Annual
$20,844
Median
$1,650
Avg
$1,736
Samples
25
Financing
Purchase Price $310k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $65,100
Downpayment $62,000
Closing costs $3,100
Rehab $0
Furnishing $0
Cashflow
Total Income $1,737
Total Expenses $2,450
Mortgage P&I $1,650
Property Taxes $235
Home Insurance $108
HOA $5
PManagement $174
CapEx $87
Vacancy $104
Maintenance $87
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1500 Eva Mae Dr, # 102 | $1595 | 3 | 3 | 1300 | 1.2 mi |
2 | 1212 Haybrook Ln, # 101 | $1595 | 3 | 3 | 1250 | 1.2 mi |
3 | 2741 Erinridge Rd | $1845 | 3 | 2.5 | 1329 | 1 mi |
4 | 816 Oak Center Dr | $1900 | 3 | 3 | 1441 | 1.5 mi |
5 | 831 Oak Center Dr, # 1 | $1900 | 3 | 3 | 1460 | 1.5 mi |
6 | 835 Oak Center Dr | $1949 | 3 | 3 | 1463 | 1.4 mi |
7 | 801 Star Ridge Dr | $1849 | 3 | 3 | 1463 | 1.6 mi |
8 | 803 Oak Center Dr | $1950 | 3 | 2.5 | 1328 | 1.5 mi |
9 | 4005 Chinese Fir Trl | $1885 | 3 | 2.5 | 1462 | 0.3 mi |
10 | 2508 Landale Ct | $1649 | 3 | 2.5 | 1404 | 1.1 mi |
11 | 1705 Pebble Ridge Dr | $2100 | 3 | 3 | 1130 | 1 mi |
12 | 832 Oak Center Dr | $2100 | 3 | 3 | 1525 | 1.5 mi |
13 | 4803 Tanglewood Oaks St | $1550 | 3 | 2.5 | 1316 | 1.8 mi |
14 | 4811 Tanglewood Oaks St | $1550 | 3 | 2.5 | 1352 | 1.8 mi |
15 | 1216 Haybrook Ln, Unit 102 | $1595 | 3 | 2.5 | 1250 | 1.2 mi |
16 | 1212 Haybrook Ln, Unit 101 | $1575 | 3 | 2.5 | 1250 | 1.2 mi |
17 | 1500 Eva Mae Dr, Unit 102 | $1595 | 3 | 2.5 | 1249 | 1.2 mi |
18 | 1736 Brown Owl Dr | $1760 | 3 | 3 | 1105 | 1 mi |
19 | 1208 Haybrook Ln, Unit 102 | $1595 | 3 | 2.5 | 1250 | 1.2 mi |
20 | 1224 Haybrook Ln | $1595 | 3 | 2.5 | 1250 | 1.1 mi |
21 | 1220 Haybrook Ln, Unit 101 | $1595 | 3 | 2.5 | 1250 | 1.1 mi |
22 | 1208 Haybrook Ln, Unit 101 | $1595 | 3 | 2.5 | 1250 | 1.2 mi |
23 | 1225 Swingline Way | $1650 | 3 | 2.5 | 1292 | 1.9 mi |
24 | 1601 Briarmont Ct | $1695 | 3 | 2.5 | 1200 | 1.1 mi |
25 | 1233 Garden Stone Dr | $1745 | 3 | 3 | 1600 | 1.6 mi |