- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 5.82% first-year return on $23,709 initial cash invested.
Cash On Cash
5.82%
Cap Rate
8.22%
Rent
$1,143
Cashflow
$115
Rent Confidence: High
Annual
$13,716
Median
$1,179
Avg
$1,143
Samples
25
Financing
Purchase Price $113k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $23,709
Downpayment $22,580
Closing costs $1,129
Rehab $0
Furnishing $0
Cashflow
Total Income $1,143
Total Expenses $1,028
Mortgage P&I $601
Property Taxes $90
Home Insurance $40
PManagement $114
CapEx $57
Vacancy $69
Maintenance $57
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 4919 40th Street Cir | $1095 | 3 | 1 | 850 | 0.2 mi |
2 | 2425 W 28th St | $1390 | 3 | 1 | 851 | 0.9 mi |
3 | 4015 Leonard Cir E | $995 | 3 | 1 | 864 | 0.8 mi |
4 | 3630 Charles St | $900 | 3 | 1 | 861 | 0.8 mi |
5 | 3310 Gladys St | $1300 | 3 | 1 | 854 | 1.1 mi |
6 | 4022 Spires Ave | $1050 | 3 | 1 | 828 | 0.8 mi |
7 | 3323 Gladys St | $1183 | 3 | 1 | 864 | 1 mi |
8 | 1877 W 33rd St | $1195 | 3 | 1 | 816 | 0.7 mi |
9 | 5201 Bunche Dr | $1325 | 3 | 1 | 875 | 0.9 mi |
10 | 4023 Marlo St | $1179 | 3 | 1 | 828 | 1 mi |
11 | 1842 W 24th St | $550 | 3 | 1 | 832 | 1.2 mi |
12 | 4874 Amos St | $1145 | 3 | 1 | 893 | 0.8 mi |
13 | 1650 W 34th St | $1100 | 3 | 1 | 879 | 1.1 mi |
14 | 1722 31st St W | $1123 | 3 | 1 | 816 | 1.1 mi |
15 | 3551 Dawson St | $1200 | 3 | 1 | 828 | 1.3 mi |
16 | 2365 Lantana Ave | $1300 | 3 | 1 | 844 | 1.5 mi |
17 | 5342 Mays Dr | $1320 | 3 | 1 | 900 | 0.9 mi |
18 | 4129 Leonard Cir E | $1045 | 3 | 1 | 927 | 0.7 mi |
19 | 1585 W 35th St | $1155 | 3 | 1 | 909 | 1.2 mi |
20 | 2440 Edgewood Ave W | $1024 | 3 | 1 | 804 | 1.4 mi |
21 | 2414 Lantana Ave | $1395 | 3 | 1 | 900 | 1.5 mi |
22 | 5559 Verbena Rd | $1200 | 3 | 1 | 770 | 0.9 mi |
23 | 5306 Dodge Rd, # 1 | $775 | 3 | 1 | 950 | 0.8 mi |
24 | 2050 W 40th St | $1430 | 3 | 1 | 1010 | 0.1 mi |
25 | 1645 W 23rd St, Unit 2 | $1200 | 3 | 1 | 912 | 1.5 mi |