- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 15.2% first-year return on $21,000 initial cash invested.
Cash On Cash
15.2%
Cap Rate
10.27%
Rent
$1,163
Cashflow
$266
Rent Confidence: High
Annual
$13,956
Median
$1,100
Avg
$1,163
Samples
25
Financing
Purchase Price $100,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $21,000
Downpayment $20,000
Closing costs $1,000
Rehab $0
Furnishing $0
Cashflow
Total Income $1,163
Total Expenses $897
Mortgage P&I $532
Property Taxes $28
Home Insurance $35
PManagement $116
CapEx $58
Vacancy $70
Maintenance $58
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 211 Mountain View Dr NW | $1375 | 2 | 1 | 800 | 0.2 mi |
2 | 2506 Kildare St NW, Unit A | $1000 | 2 | 1 | 800 | 0.5 mi |
3 | 402A Wind Ave | $975 | 2 | 1 | 800 | 0.6 mi |
4 | 401 Mccullough Ave NE | $1100 | 2 | 1 | 780 | 1.1 mi |
5 | 2414 Kildare St NW | $1100 | 2 | 1 | 816 | 0.4 mi |
6 | 306 Wind Ave NW | $950 | 2 | 1 | 810 | 0.6 mi |
7 | 1226 Rison Ave NE | $1595 | 2 | 1 | 782 | 1.5 mi |
8 | 800 Ne Halsey Ave | $895 | 2 | 1 | 808 | 1 mi |
9 | 223 Ward Ave NE | $1050 | 2 | 1 | 750 | 1.3 mi |
10 | 204 Beirne Ave NW | $1850 | 2 | 1 | 816 | 1.1 mi |
11 | 522 Rison Ave NE | $1050 | 2 | 1 | 840 | 0.9 mi |
12 | 1329 Stevens Ave Ne Unit B | $1000 | 2 | 1 | 744 | 1.7 mi |
13 | 1306 Oshaughnessy Ave NE | $1350 | 2 | 1 | 800 | 1.7 mi |
14 | 1512 Stevens Ave Ne Unit B | $1200 | 2 | 1 | 754 | 1.8 mi |
15 | 1529 Mckinley Ave NE | $1400 | 2 | 1 | 800 | 1.7 mi |
16 | 1329 Stevens Ave Ne Unit A | $995 | 2 | 1 | 744 | 1.7 mi |
17 | 1129 Halsey Ave NE | $1400 | 2 | 1 | 717 | 1.3 mi |
18 | 1611 Humes Ave Ne Unit B | $950 | 2 | 1 | 750 | 2 mi |
19 | 1512 Oakwood Ave NE, Apt 3 | $775 | 2 | 1 | 736 | 1.7 mi |
20 | 1512 Oakwood Ave NE, Apt 4 | $775 | 2 | 1 | 736 | 1.7 mi |
21 | 1400 Halsey Ave NE | $1300 | 2 | 1 | 721 | 1.6 mi |
22 | 1501 Mckinley Ave NE | $1100 | 2 | 1 | 826 | 1.7 mi |
23 | 803 Mastin Lake Rd NW | $950 | 2 | 1 | 834 | 1.7 mi |
24 | 2612 Virginia Blvd NW | $1150 | 2 | 1 | 900 | 0.7 mi |
25 | 1122 Wellman Ave NE, Apt 1 | $1800 | 2 | 1 | 830 | 2 mi |