- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.44% first-year return on $55,650 initial cash invested.
Cash On Cash
-4.44%
Cap Rate
5.88%
Rent
$1,907
Cashflow
-$206
Rent Confidence: High
Annual
$22,884
Median
$1,900
Avg
$1,909
Samples
25
Financing
Purchase Price $265k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $55,650
Downpayment $53,000
Closing costs $2,650
Rehab $0
Furnishing $0
Cashflow
Total Income $1,907
Total Expenses $2,113
Mortgage P&I $1,410
Property Taxes $68
Home Insurance $93
HOA $47
PManagement $191
CapEx $95
Vacancy $114
Maintenance $95
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 113 Osprey Cove Loop | $1800 | 3 | 2 | 1239 | 0.4 mi |
2 | 200 Kestrel Ct | $1650 | 3 | 2 | 1225 | 0.4 mi |
3 | 294 Caspian Tern Dr | $1950 | 3 | 2 | 1244 | 1 mi |
4 | 172 River Reach Dr | $1945 | 3 | 2 | 1244 | 1 mi |
5 | 120 Lazy Willow Ln, Unit 102 | $1849 | 3 | 2 | 1300 | 0.9 mi |
6 | 100 Lazy Willow Ln, Unit 103 | $1849 | 3 | 2 | 1151 | 0.9 mi |
7 | 197 Osprey Cove Loop | $1700 | 3 | 2 | 1427 | 0.2 mi |
8 | 9426 Leeds Cir | $2000 | 3 | 2 | 1256 | 2.1 mi |
9 | 207 Sebring Ln | $1800 | 3 | 2 | 1200 | 1.6 mi |
10 | 111 Portsmith Dr, Unit 7 | $1550 | 3 | 2 | 1300 | 2.3 mi |
11 | 315 Augustine Dr | $1825 | 3 | 2 | 1264 | 3.1 mi |
12 | 1242 Eagle Creek Dr | $2000 | 3 | 2 | 1518 | 0.8 mi |
13 | 3021 Sabal Ct | $1950 | 3 | 2 | 1264 | 4.1 mi |
14 | 6404 Royal Pine Dr | $1895 | 3 | 2 | 1630 | 0.9 mi |
15 | 1011 Bonita Loop | $1995 | 3 | 2 | 0.6 mi | |
16 | 6625 W Sweetbriar Trl | $1750 | 3 | 2 | 1577 | 1.4 mi |
17 | 505 White Hawk Ct | $2200 | 3 | 2 | 0.8 mi | |
18 | 605 Union Rd | $2200 | 3 | 2 | 1363 | 3.5 mi |
19 | 264 Hampton Park Cir | $1900 | 3 | 2 | 1390 | 3.3 mi |
20 | 8031 Resin Rd | $2050 | 3 | 2 | 1201 | 4.3 mi |
21 | 7971 Spruce Ln | $1970 | 3 | 2 | 1300 | 4.4 mi |
22 | 150 Ella Kinley Cir, Unit 401 | $1850 | 3 | 2 | 1310 | 4.3 mi |
23 | 8065 Resin Rd | $2000 | 3 | 2 | 1305 | 4.5 mi |
24 | 118 Birch N Coppice Dr, Apt 3 | $1850 | 3 | 2 | 1216 | 4.8 mi |
25 | 1005 Sennema Cir | $2200 | 3 | 2 | 1618 | 1.7 mi |