- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -10.6% first-year return on $69,279 initial cash invested.
Cash On Cash
-10.6%
Cap Rate
4.5%
Rent
$1,852
Cashflow
-$612
Rent Confidence: High
Annual
$22,224
Median
$1,800
Avg
$1,853
Samples
25
Financing
Purchase Price $330k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $69,279
Downpayment $65,980
Closing costs $3,299
Rehab $0
Furnishing $0
Cashflow
Total Income $1,852
Total Expenses $2,464
Mortgage P&I $1,756
Property Taxes $110
Home Insurance $116
PManagement $185
CapEx $93
Vacancy $111
Maintenance $93
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2803 W Dill Dr | $1800 | 3 | 1 | 1239 | 1.4 mi |
2 | 2803 W Lemhi St | $1850 | 3 | 1 | 1232 | 1.7 mi |
3 | 2122 S Division Ave | $1700 | 3 | 1 | 1400 | 1.7 mi |
4 | 2116 W Lemhi Cir | $1850 | 3 | 1.5 | 1318 | 1.3 mi |
5 | 1727 S Broxon St | $1695 | 3 | 1 | 1175 | 2 mi |
6 | 2571 S Waterbury Ln | $1700 | 3 | 1.5 | 1248 | 1.6 mi |
7 | 248 E Elwood Ln | $2100 | 3 | 1.5 | 1264 | 1.8 mi |
8 | 2007 W Spaulding St | $1650 | 3 | 1 | 1103 | 1.5 mi |
9 | 731 W Victory Rd | $1950 | 3 | 1 | 1040 | 0.9 mi |
10 | 1109 W Dundee St | $1525 | 3 | 1 | 1064 | 1.4 mi |
11 | 2177 S Illinois Ave | $1895 | 3 | 1 | 1064 | 1.7 mi |
12 | 1620 S Vermont Ave | $1700 | 3 | 1.5 | 1412 | 2.1 mi |
13 | 923 S Linden Park Way | $2575 | 3 | 2 | 1400 | 0.8 mi |
14 | 3431 S Annett Ave | $1995 | 3 | 2 | 1162 | 0.3 mi |
15 | 2932 W Malad St | $1750 | 3 | 1 | 1000 | 1.5 mi |
16 | 2061 S Colorado Ave | $1495 | 3 | 1 | 1016 | 1.8 mi |
17 | 2245 S Hervey St | $1700 | 3 | 2 | 1270 | 1.9 mi |
18 | 2589 S Oak Leaf Ln | $1995 | 3 | 2 | 1264 | 1.8 mi |
19 | 2227 S Sumac St, Unit 2227 | $2300 | 3 | 2 | 1336 | 1.9 mi |
20 | 2229 S Hervey St | $1650 | 3 | 2 | 1260 | 1.9 mi |
21 | 2233 S Hervey St | $1650 | 3 | 2 | 1260 | 1.9 mi |
22 | 2237 S Hervey St, # 1 | $2000 | 3 | 2 | 1260 | 1.9 mi |
23 | 3537 W Dill Dr | $1650 | 3 | 1.5 | 1145 | 2.1 mi |
24 | 2413 S Robert St | $2300 | 3 | 2 | 1190 | 1.2 mi |
25 | 2890 S Ladera Pl | $1850 | 3 | 2 | 1185 | 1.2 mi |