REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -13.21% first-year return on $77,490 initial cash invested.
Cash On Cash
-13.21%
Cap Rate
3.95%
Rent
$2,069
Cashflow
-$853
Rent Confidence: High
Annual
$24,828
Median
$2,250
Avg
$2,087
Samples
25
Financing
Purchase Price $369k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $77,490
Downpayment $73,800
Closing costs $3,690
Rehab $0
Furnishing $0
Cashflow
Total Income $2,069
Total Expenses $2,922
Mortgage P&I $1,964
Property Taxes $292
Home Insurance $129
PManagement $207
CapEx $103
Vacancy $124
Maintenance $103
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2034 E Fairbanks St | $2400 | 4 | 1 | 1308 | 0.8 mi |
| 2 | 3534 E Portland Ave | $3000 | 4 | 1.5 | 1330 | 0.6 mi |
| 3 | 3571 E B St | $2549 | 4 | 1.5 | 1276 | 1.7 mi |
| 4 | 3857 S Park Ave | $2250 | 4 | 1 | 1377 | 2.9 mi |
| 5 | 3315 E Grandview Ave | $2300 | 4 | 2 | 1300 | 0.9 mi |
| 6 | 212 S 43rd St, Unit A | $2500 | 4 | 2 | 1200 | 2.7 mi |
| 7 | 3819 A St | $2450 | 4 | 1.5 | 1590 | 2.1 mi |
| 8 | 4301 E F St | $2250 | 4 | 2 | 1500 | 2.1 mi |
| 9 | 3614 Mckinley Ave | $2497 | 4 | 2 | 1627 | 1.3 mi |
| 10 | 3601 E Spokane St | $2700 | 4 | 2 | 1667 | 1.2 mi |
| 11 | 1610 E 34th St, Unit A | $1975 | 3 | 1.5 | 1276 | 0.2 mi |
| 12 | 3631 E Mckinley Ave | $2095 | 3 | 1 | 1316 | 1.3 mi |
| 13 | 3572 E Grandview Ave | $2295 | 3 | 1 | 1350 | 1.1 mi |
| 14 | 3569 E Portland Ave, Unit 3569 | $2000 | 4 | 1 | 2512 | 0.7 mi |
| 15 | 3590 E G St | $2650 | 4 | 2 | 1800 | 1.3 mi |
| 16 | 1325 E 41st St | $2850 | 4 | 2140 | 1.6 mi | |
| 17 | 902 E Morton St | $2450 | 3 | 1.5 | 1215 | 1 mi |
| 18 | 1909 Fawcett Ave | $1200 | 1 | 2.7 mi | ||
| 19 | 2330 Yakima Ct, Apt C401 | $1425 | 1 | 2.9 mi | ||
| 20 | 2330 Yakima Ct, Apt D101 | $1395 | 1 | 2.9 mi | ||
| 21 | 2330 Yakima Ct, Apt D401 | $1495 | 1 | 2.9 mi | ||
| 22 | 2330 Yakima Ct, Apt B202 | $1395 | 1 | 2.9 mi | ||
| 23 | 2330 Yakima Ct, Apt E301 | $1395 | 1 | 2.9 mi | ||
| 24 | 2330 Yakima Ct, Apt B102 | $1295 | 1 | 2.9 mi | ||
| 25 | 2330 Yakima Ct, Apt C201 | $1375 | 1 | 2.9 mi |