- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -7.47% first-year return on $60,900 initial cash invested.
Cash On Cash
-7.47%
Cap Rate
5.18%
Rent
$1,757
Cashflow
-$379
Rent Confidence: High
Annual
$21,084
Median
$1,745
Avg
$1,758
Samples
25
Financing
Purchase Price $290k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $60,900
Downpayment $58,000
Closing costs $2,900
Rehab $0
Furnishing $0
Cashflow
Total Income $1,757
Total Expenses $2,136
Mortgage P&I $1,544
Property Taxes $33
Home Insurance $102
PManagement $176
CapEx $88
Vacancy $105
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 728 W Jones Ave | $1900 | 3 | 1 | 1000 | 1.2 mi |
2 | 1721 E Wood St, Unit B | $1430 | 3 | 1 | 917 | 2.6 mi |
3 | 4826 S 5th Ave | $1995 | 3 | 1 | 1200 | 1.5 mi |
4 | 206 E Jones Ave, Unit 12 | $1399 | 3 | 2 | 1050 | 0.3 mi |
5 | 1135 E Chipman Rd, Unit 201 | $1745 | 3 | 2 | 1020 | 1.9 mi |
6 | 1212 S 11th Ave, Apt 2 | $1550 | 3 | 1.5 | 917 | 3 mi |
7 | 1135 E Chipman Rd, Unit 207 | $1745 | 3 | 2 | 1040 | 1.9 mi |
8 | 1217 E Hess St, Unit 1 | $2300 | 3 | 2 | 970 | 2.2 mi |
9 | 1429 S 15th Ave | $1495 | 3 | 1 | 1229 | 3 mi |
10 | 1429 S 15th Ave, Apt 2 | $1495 | 3 | 1 | 1229 | 3 mi |
11 | 1527 W Sonora St | $1650 | 3 | 2 | 984 | 2.9 mi |
12 | 1429 S 10th Ave | $1995 | 3 | 2 | 1028 | 2.7 mi |
13 | 4641 S 19th St | $1585 | 3 | 2 | 1008 | 3 mi |
14 | 5437 S 14th Way | $1700 | 3 | 2 | 1038 | 2.7 mi |
15 | 4222 S 13th St, Apt B | $1599 | 3 | 2 | 1120 | 1.7 mi |
16 | 6216 S 10th St | $1816 | 3 | 1 | 2.8 mi | |
17 | 718 S 1st St | $2150 | 3 | 2 | 953 | 3 mi |
18 | 4641 S 19th St | $1595 | 3 | 2 | 1053 | 3 mi |
19 | 1208 E Grenadine Rd | $1500 | 3 | 2 | 1135 | 2.1 mi |
20 | 1115 E Grove St | $1990 | 3 | 2 | 1139 | 2.1 mi |
21 | 1106 E Yuma St, Unit 1 | $1995 | 3 | 2 | 1100 | 2.7 mi |
22 | 1106 E Yuma St, Unit 2 | $1995 | 3 | 2 | 1100 | 2.7 mi |
23 | 5921 S 13th Ave | $1835 | 3 | 2 | 1100 | 2.8 mi |
24 | 414 E Pecan Rd | $1795 | 3 | 2 | 1172 | 2.1 mi |
25 | 501 W Wayland Dr | $1695 | 3 | 2 | 1185 | 2.3 mi |