- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -8.83% first-year return on $73,500 initial cash invested.
Cash On Cash
-8.83%
Cap Rate
4.9%
Rent
$2,114
Cashflow
-$541
Rent Confidence: High
Annual
$25,368
Median
$2,100
Avg
$2,115
Samples
25
Financing
Purchase Price $350k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $73,500
Downpayment $70,000
Closing costs $3,500
Rehab $0
Furnishing $0
Cashflow
Total Income $2,114
Total Expenses $2,655
Mortgage P&I $1,863
Property Taxes $120
Home Insurance $122
PManagement $211
CapEx $106
Vacancy $127
Maintenance $106
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 240 Merion Rd | $1800 | 3 | 3 | 1806 | 3 mi |
2 | 293 Pine Valley Rd | $1950 | 3 | 2.5 | 1762 | 3 mi |
3 | 43 S Turnberry Dr | $2100 | 3 | 2.5 | 1762 | 3.9 mi |
4 | 157 Sheffield Dr | $2150 | 3 | 2 | 1432 | 0.1 mi |
5 | 56 Representative Ln, Unit 14 | $2395 | 3 | 3 | 2100 | 3.1 mi |
6 | 46 Representative Ln, Unit 19 | $2395 | 3 | 3 | 2100 | 3.2 mi |
7 | 6 Fairway Ct | $1800 | 3 | 2.5 | 1972 | 2.6 mi |
8 | 176 Tall Tree Ln | $2300 | 3 | 2.5 | 1763 | 4.3 mi |
9 | 81 Stoney Dr | $1950 | 3 | 2.5 | 1749 | 4.6 mi |
10 | 650 College Rd | $1850 | 3 | 3 | 2317 | 2.4 mi |
11 | 362 Harvest Grove Trl | $2500 | 3 | 2.5 | 1854 | 3.8 mi |
12 | 59 Stoney Dr | $1900 | 3 | 2.5 | 1749 | 4.7 mi |
13 | 125 Stoney Dr | $1950 | 3 | 2.5 | 1763 | 4.6 mi |
14 | 18 N Kirkwood St | $2000 | 3 | 2.5 | 1762 | 5 mi |
15 | 47 Representative Ln | $2395 | 3 | 3 | 2300 | 3.2 mi |
16 | 34 Bristle Cone Ct | $2600 | 3 | 3 | 2100 | 4.3 mi |
17 | 219 N Caroline Pl | $2200 | 3 | 2.5 | 1864 | 4.5 mi |
18 | 8 Ironwood Cir | $1700 | 3 | 2 | 1802 | 3.6 mi |
19 | 29 Stoney Dr | $1800 | 3 | 2.5 | 1850 | 4.9 mi |
20 | 419 E Wind Dr | $1800 | 3 | 2.5 | 1570 | 4.8 mi |
21 | 45 Anchor Ln | $2300 | 3 | 2.5 | 1554 | 4.7 mi |
22 | 116 Matterhorn Dr | $2300 | 3 | 2 | 1796 | 4 mi |
23 | 105 Kevin Ct | $1950 | 3 | 2.5 | 1570 | 4.9 mi |
24 | 25 Representative Ln | $2350 | 3 | 2.5 | 2153 | 3.3 mi |
25 | 176 Laertes Dr | $2450 | 3 | 2 | 1342 | 1.5 mi |