- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 25.85% first-year return on $27,300 initial cash invested.
Cash On Cash
25.85%
Cap Rate
12.67%
Rent
$1,867
Cashflow
$588
Rent Confidence: High
Annual
$22,404
Median
$1,780
Avg
$1,800
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,300
Downpayment $26,000
Closing costs $1,300
Rehab $0
Furnishing $0
Cashflow
Total Income $1,867
Total Expenses $1,279
Mortgage P&I $692
Property Taxes $56
Home Insurance $46
PManagement $187
CapEx $93
Vacancy $112
Maintenance $93
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1506 Arcadian St | $1750 | 3 | 2 | 1624 | 0.7 mi |
2 | 1625 Lloyd St | $1995 | 3 | 2 | 1600 | 0.9 mi |
3 | 8 Bynan Way | $2200 | 3 | 2.5 | 1897 | 2 mi |
4 | 1921 Tubman St | $1800 | 3 | 2 | 0.2 mi | |
5 | 9 Amelia Ct | $1900 | 3 | 2 | 1665 | 1.9 mi |
6 | 1801 Vassar St | $1800 | 3 | 2 | 1395 | 0.4 mi |
7 | 30 Villas Of Garrard Dr, # 1 | $2200 | 3 | 3 | 1897 | 2.1 mi |
8 | 507 W 45th St | $2350 | 3 | 2 | 1608 | 2.9 mi |
9 | 1918 Stuyvesant St | $1800 | 3 | 2 | 1244 | 0.1 mi |
10 | 1009 W 51st St | $1500 | 3 | 2 | 2.1 mi | |
11 | 1008 W Victory Dr | $1700 | 3 | 2 | 1504 | 2.6 mi |
12 | 4905 Garrad Ave | $1900 | 3 | 2 | 1380 | 1.7 mi |
13 | 723 W 47th St | $1900 | 3 | 2 | 2.5 mi | |
14 | 923 W Victory Dr | $2100 | 3 | 2 | 2.6 mi | |
15 | 44 Thackery Pl | $1200 | 3 | 2 | 2.7 mi | |
16 | 32 Thackery Pl | $1200 | 3 | 2 | 2.8 mi | |
17 | 2508 Harden St | $1750 | 3 | 2 | 2.9 mi | |
18 | 48 Thackery Pl, Apt 4 | $1595 | 3 | 2 | 1400 | 2.7 mi |
19 | 5110 Garrad Ave, Apt 816 | $1780 | 3 | 2 | 1214 | 1.2 mi |
20 | 5110 Garrard Ave, Apt 1411 | $1780 | 3 | 2 | 1214 | 1.2 mi |
21 | 5110 Garrad Ave, Apt 826 | $1725 | 3 | 2 | 1214 | 1.2 mi |
22 | 5110 Garrad Ave, Apt 836 | $1756 | 3 | 2 | 1214 | 1.2 mi |
23 | 5110 Garrard Ave, Apt 1421 | $1780 | 3 | 2 | 1214 | 1.2 mi |
24 | 5110 Garrad Ave, Apt 811 | $1780 | 3 | 2 | 1214 | 1.2 mi |
25 | 5110 Garrard Ave, Apt 1431 | $1766 | 3 | 2 | 1214 | 1.2 mi |