- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -13.9% first-year return on $121k initial cash invested.
Cash On Cash
-13.9%
Cap Rate
3.78%
Rent
$2,969
Cashflow
-$1,399
Rent Confidence: High
Annual
$35,628
Median
$2,800
Avg
$2,963
Samples
25
Financing
Purchase Price $575k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $121k
Downpayment $115k
Closing costs $5,750
Rehab $0
Furnishing $0
Cashflow
Total Income $2,969
Total Expenses $4,368
Mortgage P&I $3,060
Property Taxes $336
Home Insurance $201
PManagement $297
CapEx $148
Vacancy $178
Maintenance $148
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 21 Mayfield St | $2800 | 3 | 2 | 1300 | 0.8 mi |
2 | 21 Mayfield St, # 2 | $3000 | 3 | 2 | 1300 | 0.8 mi |
3 | 10 White Birch Ln, Apt 10 | $3800 | 3 | 2 | 1400 | 1.3 mi |
4 | 56 Chenery St | $3670 | 3 | 2 | 1494 | 2.6 mi |
5 | 18 Jackson St | $3229 | 3 | 1.5 | 1400 | 2.9 mi |
6 | 77 William St, # 1 | $3200 | 3 | 2 | 1200 | 3.5 mi |
7 | 181 Carlson St | $3595 | 3 | 2 | 1650 | 2.8 mi |
8 | 17 Partridge Rd | $1400 | 3 | 2 | 1556 | 3.6 mi |
9 | 1056 Forest Ave, Apt 3 | $2800 | 3 | 1 | 1200 | 1.3 mi |
10 | 32 Concord St | $3050 | 3 | 2 | 1776 | 2.4 mi |
11 | 100 Bolton St | $2800 | 3 | 1.5 | 1200 | 3.5 mi |
12 | 105 Dartmouth-furnished St, Unit 1 | $3700 | 3 | 1 | 1400 | 3.4 mi |
13 | 220 Veranda St | $4950 | 3 | 2 | 1697 | 4.2 mi |
14 | 18 Seavey St, Unit 16-2 | $2410 | 3 | 1 | 1400 | 3.8 mi |
15 | 75 Roberts St | $2530 | 3 | 2 | 3.9 mi | |
16 | 105 Dartmouth St, Fl 2 | $2850 | 3 | 1 | 1500 | 3.4 mi |
17 | 10 Freeman St, Unit 1 | $2695 | 3 | 1 | 1200 | 3.3 mi |
18 | 52 Roberts St | $2900 | 3 | 1 | 1255 | 4 mi |
19 | 35 Dibiase St, Unit 35DIBIASE | $2600 | 2 | 2 | 1190 | 0.2 mi |
20 | 35 Dibiase St | $2600 | 2 | 2 | 1190 | 0.2 mi |
21 | 22 Bailey Ave | $1750 | 3 | 1 | 1.2 mi | |
22 | 31 Frederic St, Apt 5 | $2294 | 3 | 1 | 1405 | 4.5 mi |
23 | 1056 Forest Avenue-1056 Forest Ave, Apt 1 | $2750 | 3 | 1 | 1.3 mi | |
24 | 195 Pleasant Ave, # 195 | $4200 | 3 | 3 | 1700 | 2 mi |
25 | 360 Main St, Apt 2 | $2500 | 3 | 1 | 1200 | 3.6 mi |