- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 8.44% first-year return on $18,900 initial cash invested.
Cash On Cash
8.44%
Cap Rate
8.89%
Rent
$1,093
Cashflow
$133
Rent Confidence: High
Annual
$13,116
Median
$1,045
Avg
$1,093
Samples
25
Financing
Purchase Price $90,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $18,900
Downpayment 20% $18,000
Closing costs 1% $900
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,093
Total Expenses $960
Mortgage P&I 44% $479
Property Taxes 15% $164
Home Insurance 3% $32
PManagement 10% $109
CapEx 5% $55
Vacancy 6% $66
Maintenance 5% $55
Other 0% $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3108 Hamilton St | $1200 | 2 | 1 | 978 | 0.4 mi |
2 | 3025 California St | $950 | 2 | 1 | 980 | 1.2 mi |
3 | 1407 N 31st St | $1100 | 2 | 1 | 1040 | 0.5 mi |
4 | 3552 Cass St, Apt 3 | $1200 | 2 | 1 | 900 | 1.3 mi |
5 | 811 N 34th St | $1300 | 2 | 1 | 1025 | 0.9 mi |
6 | 2100 Ohio St | $950 | 2 | 1 | 972 | 1.7 mi |
7 | 816 N 41st Ave, Apt 1 | $1025 | 2 | 1 | 890 | 1.5 mi |
8 | 4170 Cass St, Unit 3 | $950 | 2 | 1 | 900 | 1.7 mi |
9 | 2625 Nicholas Ct | $1045 | 2 | 1 | 1042 | 1.1 mi |
10 | 2619 Nicholas Ct, Apt C | $1175 | 2 | 1 | 1042 | 1.1 mi |
11 | 121 Lincoln Blvd | $895 | 2 | 1 | 1000 | 1.7 mi |
12 | 2607 Nicholas Ct, Apt E | $1175 | 2 | 1 | 1042 | 1.1 mi |
13 | 2607 Nicholas Ct | $1175 | 2 | 1 | 1042 | 1.1 mi |
14 | 2575 Nicholas Ct, Apt E | $1175 | 2 | 1 | 1042 | 1.2 mi |
15 | 2623 Izard Ct, Apt E | $1045 | 2 | 1 | 1042 | 1.2 mi |
16 | 2623 Izard Ct | $1045 | 2 | 1 | 1042 | 1.2 mi |
17 | 134 N 36th St, Apt 6 | $1295 | 2 | 1 | 889 | 1.7 mi |
18 | 2613 Nicholas Ct | $1045 | 2 | 1 | 1042 | 1.1 mi |
19 | 2575 Nicholas Ct | $1045 | 2 | 1 | 1042 | 1.2 mi |
20 | 2609 Irving Ct, Apt E | $1045 | 2 | 1 | 1042 | 1.2 mi |
21 | 2563 Nicholas Ct, Apt C | $1045 | 2 | 1 | 1042 | 1.2 mi |
22 | 2609 Irving Ct | $1045 | 2 | 1 | 1042 | 1.2 mi |
23 | 2575 Irving Ct | $1175 | 2 | 1 | 1042 | 1.2 mi |
24 | 2579 Izard Ct, Apt F | $1175 | 2 | 1 | 1042 | 1.2 mi |
25 | 2569 Irving Ct | $1045 | 2 | 1 | 1042 | 1.2 mi |
Projections