- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 5.43% first-year return on $25,200 initial cash invested.
Cash On Cash
5.43%
Cap Rate
8.12%
Rent
$1,174
Cashflow
$114
Rent Confidence: High
Annual
$14,088
Median
$1,175
Avg
$1,176
Samples
25
Financing
Purchase Price $120k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $25,200
Downpayment $24,000
Closing costs $1,200
Rehab $0
Furnishing $0
Cashflow
Total Income $1,174
Total Expenses $1,060
Mortgage P&I $639
Property Taxes $74
Home Insurance $42
PManagement $117
CapEx $59
Vacancy $70
Maintenance $59
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 160 Wilkenson Dr NE | $1150 | 3 | 1 | 870 | 0.2 mi |
2 | 214 Victory Ln NE | $900 | 3 | 1 | 900 | 0.2 mi |
3 | 3202 Normandale Dr NW | $995 | 3 | 1 | 882 | 1.6 mi |
4 | 2136 Evans Ave NW | $1195 | 3 | 1 | 864 | 2.2 mi |
5 | 229 Victory Ln NE | $950 | 3 | 1 | 1000 | 0.1 mi |
6 | 205 Victory Ln NW | $1100 | 3 | 1 | 1000 | 0.2 mi |
7 | 601 Merry Oaks Cir NW | $1350 | 3 | 1 | 900 | 1.7 mi |
8 | 3809 Melody Rd NE | $1000 | 3 | 1 | 1000 | 0.2 mi |
9 | 179 Wilkenson Dr NE | $1175 | 3 | 1 | 1000 | 0.3 mi |
10 | 104 Whitney Ave NE | $1125 | 3 | 1 | 1013 | 0.5 mi |
11 | 2402 Tuxedo Dr NW | $1150 | 3 | 1 | 864 | 2.7 mi |
12 | 110 Wilkenson Dr NE | $1150 | 3 | 1 | 1030 | 0.4 mi |
13 | 4808 Shawmont Dr NW | $1000 | 3 | 1 | 864 | 3 mi |
14 | 2115 Lee High Dr NE | $1325 | 3 | 1 | 870 | 3 mi |
15 | 4718 Meridian St N | $1250 | 3 | 1 | 1000 | 1.6 mi |
16 | 2242 Norwood Dr NW | $1125 | 3 | 1 | 960 | 2.5 mi |
17 | 2029 Dellbrook Dr NE | $1250 | 3 | 1 | 918 | 3.1 mi |
18 | 3215 Yale Cir NW | $1250 | 3 | 1 | 925 | 3 mi |
19 | 2401 Mount Vernon Rd NW | $995 | 3 | 1 | 950 | 2.7 mi |
20 | 2210 Norwood Dr NW | $1295 | 3 | 1 | 984 | 2.2 mi |
21 | 4805 Padgett Dr NW | $1195 | 3 | 1 | 1000 | 2.4 mi |
22 | 2608 Huntsville St NW | $1175 | 3 | 1 | 984 | 2.7 mi |
23 | 404 Max Luther Dr NW | $1350 | 3 | 1 | 1000 | 2.6 mi |
24 | 2019 Lance Rd NW | $1495 | 3 | 1 | 1075 | 1.9 mi |
25 | 4307 Memorial Pkwy N | $1450 | 3 | 1 | 1100 | 1.6 mi |