- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -7.45% first-year return on $60,900 initial cash invested.
Cash On Cash
-7.45%
Cap Rate
5.19%
Rent
$1,761
Cashflow
-$378
Rent Confidence: High
Annual
$21,132
Median
$1,650
Avg
$1,765
Samples
25
Financing
Purchase Price $290k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $60,900
Downpayment $58,000
Closing costs $2,900
Rehab $0
Furnishing $0
Cashflow
Total Income $1,761
Total Expenses $2,139
Mortgage P&I $1,544
Property Taxes $35
Home Insurance $102
PManagement $176
CapEx $88
Vacancy $106
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1310 W Taylor St | $1395 | 3 | 1 | 1100 | 1.6 mi |
2 | 1816 W Mohave St | $1540 | 3 | 1 | 1027 | 1.2 mi |
3 | 1429 S 15th Ave, Apt 2 | $1495 | 3 | 1 | 1229 | 0.8 mi |
4 | 1429 S 15th Ave | $1495 | 3 | 1 | 1229 | 0.8 mi |
5 | 1732 W Maricopa St, Unit 1 | $1599 | 3 | 1 | 1254 | 0.5 mi |
6 | 415 N 17th Dr | $2400 | 3 | 1 | 1003 | 1.5 mi |
7 | 1209 S 14th Ave, Apt 2 | $1295 | 3 | 1 | 917 | 0.6 mi |
8 | 374 N 20th Dr | $2000 | 3 | 1 | 1224 | 1.8 mi |
9 | 1633 W Tonto St, Apt 2 | $1400 | 3 | 2 | 1100 | 0.3 mi |
10 | 1542 W Fillmore St | $1485 | 3 | 1 | 1256 | 1.6 mi |
11 | 1526 W Monroe St | $2200 | 3 | 1 | 1320 | 1.1 mi |
12 | 1233 W Pierce St, Apt 4 | $1085 | 3 | 1 | 925 | 1.7 mi |
13 | 1212 S 11th Ave, Apt 2 | $1550 | 3 | 1.5 | 917 | 0.7 mi |
14 | 2034 W Hadley St | $1599 | 3 | 2 | 1122 | 1 mi |
15 | 2138 W Madison St | $2300 | 3 | 2 | 1104 | 1.4 mi |
16 | 1721 W Sonora St | $1775 | 3 | 2 | 1027 | 1 mi |
17 | 1429 S 10th Ave | $1995 | 3 | 2 | 1028 | 1 mi |
18 | 1042 W Taylor St | $1550 | 3 | 2 | 1100 | 1.6 mi |
19 | 1538 W Fillmore St, Unit D | $2069 | 3 | 2 | 1100 | 1.6 mi |
20 | 1626 W Taylor St | $2600 | 3 | 2 | 1041 | 1.5 mi |
21 | 2135 W Hadley St, Unit 2 | $1850 | 3 | 1 | 798 | 1.2 mi |
22 | 1527 W Sonora St | $1650 | 3 | 2 | 984 | 1 mi |
23 | 718 S 1st St | $2150 | 3 | 2 | 953 | 1.9 mi |
24 | 912 S 6th Ave | $1850 | 3 | 2 | 1314 | 1 mi |
25 | 382 W Cocopah St | $1795 | 3 | 2 | 1294 | 1.5 mi |