- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -3.12% first-year return on $43,050 initial cash invested.
Cash On Cash
-3.12%
Cap Rate
6.19%
Rent
$1,561
Cashflow
-$112
Rent Confidence: High
Annual
$18,732
Median
$1,550
Avg
$1,588
Samples
25
Financing
Purchase Price $205k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $43,050
Downpayment $41,000
Closing costs $2,050
Rehab $0
Furnishing $0
Cashflow
Total Income $1,561
Total Expenses $1,673
Mortgage P&I $1,091
Property Taxes $104
Home Insurance $72
PManagement $156
CapEx $78
Vacancy $94
Maintenance $78
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 909 Blue Ridge Dr | $1050 | 2 | 1 | 660 | 0.7 mi |
2 | 909 Blue Ridge Dr, Unit B | $1050 | 2 | 1 | 660 | 0.7 mi |
3 | 219 Lucile St | $1995 | 2 | 1 | 623 | 1.1 mi |
4 | 1127 N 5th St, Unit A | $1745 | 2 | 1 | 700 | 1.1 mi |
5 | 1808 Joy Cir | $1550 | 2 | 1 | 748 | 0.2 mi |
6 | 1438 Pennock Ave Unit A | $1400 | 2 | 1 | 730 | 0.7 mi |
7 | 1438 Pennock Ave # A | $1500 | 2 | 1 | 730 | 0.7 mi |
8 | 203 Gatewood Ave Unit B | $1400 | 2 | 1 | 560 | 0.9 mi |
9 | 520 Wesley Ave | $1700 | 2 | 1 | 768 | 0.5 mi |
10 | 219 Queen Ave Unit A | $1400 | 2 | 1 | 750 | 0.8 mi |
11 | 200 Prince Ave Unit A | $1600 | 2 | 1 | 750 | 0.8 mi |
12 | 217B Queen Ave | $1400 | 2 | 1 | 756 | 0.8 mi |
13 | 1320 Pennock Ave | $1595 | 2 | 1 | 750 | 1 mi |
14 | 434 E Trinity Ln | $1295 | 2 | 1 | 800 | 0.3 mi |
15 | 312 Marshall St | $2300 | 2 | 1 | 783 | 0.6 mi |
16 | 338 Edith Ave | $1595 | 2 | 1 | 792 | 0.4 mi |
17 | 541 Wesley Ave, Unit Main | $1750 | 2 | 1 | 785 | 0.7 mi |
18 | 210 Duke St, Unit B | $1695 | 2 | 1 | 780 | 0.8 mi |
19 | 810 Chickasaw Ave | $1495 | 2 | 1 | 816 | 0.4 mi |
20 | 905 Blue Ridge Dr | $1400 | 2 | 1 | 800 | 0.7 mi |
21 | 903 Crockett St | $1800 | 2 | 1 | 816 | 0.8 mi |
22 | 1719 Luton St | $1550 | 2 | 1 | 816 | 0.8 mi |
23 | 1504 Jones Ave | $1895 | 2 | 1 | 888 | 0.3 mi |
24 | 2514 Jones Ave | $1400 | 2 | 1 | 832 | 1 mi |
25 | 1402 Montgomery Ave Unit A | $2150 | 2 | 1 | 885 | 0.7 mi |