- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 6.92% first-year return on $28,980 initial cash invested.
Cash On Cash
6.92%
Cap Rate
8.43%
Rent
$1,383
Cashflow
$167
Rent Confidence: High
Annual
$16,596
Median
$1,300
Avg
$1,384
Samples
25
Financing
Purchase Price $138k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $28,980
Downpayment $27,600
Closing costs $1,380
Rehab $0
Furnishing $0
Cashflow
Total Income $1,383
Total Expenses $1,216
Mortgage P&I $734
Property Taxes $75
Home Insurance $48
PManagement $138
CapEx $69
Vacancy $83
Maintenance $69
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 619 Houston St | $1095 | 2 | 1 | 1150 | 1.5 mi |
2 | 3200E 5th Ave, Unit Fl | $1295 | 2 | 1 | 1100 | 2.3 mi |
3 | 125 Holston Ct, Apt 1 | $1500 | 2 | 1 | 1100 | 2.5 mi |
4 | 4009 Alma Ave | $1100 | 2 | 1 | 1137 | 2.1 mi |
5 | 4136 Holston Dr | $1300 | 2 | 1 | 1032 | 2.2 mi |
6 | 4136 Holston Dr, # 1 | $1300 | 2 | 1 | 1032 | 2.2 mi |
7 | 2647 Selma Ave | $1495 | 2 | 1 | 1000 | 1.8 mi |
8 | 317 Ben Hur Ave | $1200 | 2 | 1 | 1008 | 2.4 mi |
9 | 2301 Brooks Ave | $1700 | 2 | 1 | 1211 | 2 mi |
10 | 3200 E 5th Ave | $1295 | 2 | 1 | 1200 | 2.3 mi |
11 | 2514 Boyds Bridge Pike | $1595 | 2 | 1 | 938 | 1.6 mi |
12 | 726 Ben Hur Ave | $1300 | 2 | 1 | 960 | 2 mi |
13 | 4238 Holston Dr | $1300 | 2 | 1 | 972 | 2.2 mi |
14 | 1823 E Glenwood Ave | $1595 | 2 | 1 | 1140 | 3.4 mi |
15 | 2200 Cityview Ave | $1550 | 2 | 1 | 957 | 2.3 mi |
16 | 2352 E 5th Ave, Apt 1 | $1250 | 2 | 1 | 1200 | 2.8 mi |
17 | 2011 Thorn Grove Pike | $1200 | 2 | 1 | 900 | 2.1 mi |
18 | 2055 Washington Ave, Apt 3 | $1295 | 2 | 1.5 | 1100 | 3.2 mi |
19 | 2055 Washington Ave, Apt 6 | $1195 | 2 | 1.5 | 1100 | 3.2 mi |
20 | 2029 Mcclung Ave | $1695 | 2 | 1 | 997 | 3.6 mi |
21 | 1701 Lenland Ave | $1495 | 2 | 1 | 1000 | 3.7 mi |
22 | 4118 Holston Dr | $1750 | 2 | 1.5 | 1190 | 2.1 mi |
23 | 3600 Selma Ave | $1249 | 2 | 1.5 | 1261 | 1.4 mi |
24 | 2315 Wilson Ave | $1249 | 2 | 1 | 1323 | 2.3 mi |
25 | 2439 Adams Ave | $1600 | 2 | 1 | 958 | 3.2 mi |