- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 2.91% first-year return on $48,300 initial cash invested.
Cash On Cash
2.91%
Cap Rate
7.52%
Rent
$2,000
Cashflow
$117
Rent Confidence: High
Annual
$24,000
Median
$2,000
Avg
$2,000
Samples
25
Financing
Purchase Price $230k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,300
Downpayment $46,000
Closing costs $2,300
Rehab $0
Furnishing $0
Cashflow
Total Income $2,000
Total Expenses $1,883
Mortgage P&I $1,224
Property Taxes $59
Home Insurance $80
PManagement $200
CapEx $100
Vacancy $120
Maintenance $100
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2 Sioux Trl | $2300 | 3 | 2 | 1400 | 0.4 mi |
2 | 592 W Oak Circle Dr | $2200 | 3 | 2 | 1400 | 1.3 mi |
3 | 492 Wallingford Cir | $1900 | 3 | 2 | 1500 | 0.6 mi |
4 | 801 Pafko St, Unit 801 | $2000 | 3 | 2 | 1416 | 1.6 mi |
5 | 421 Foxbrook Dr | $2000 | 3 | 2 | 1513 | 0.6 mi |
6 | 4001 Manor Wood Dr | $2200 | 3 | 2 | 1400 | 2.3 mi |
7 | 523 Hobie Cat Rd | $1900 | 3 | 2 | 1352 | 1.7 mi |
8 | 264 Hampton Park Cir | $1900 | 3 | 2 | 1390 | 2.4 mi |
9 | 113 Butkus Dr | $1550 | 3 | 2 | 1302 | 1.7 mi |
10 | 114 Butkus Dr | $1680 | 3 | 2 | 1302 | 1.7 mi |
11 | 113 Butkus Dr, Unit 3 | $1650 | 3 | 2 | 1300 | 1.7 mi |
12 | 108 Marsh Rabbit Dr | $1950 | 3 | 2 | 1404 | 2.8 mi |
13 | 123 Coldwater Cir | $2200 | 3 | 2 | 1500 | 2 mi |
14 | 213 Berkshire Dr | $1995 | 3 | 2 | 1531 | 1.8 mi |
15 | 2632 Lucky Ln | $1600 | 3 | 2 | 1350 | 2.6 mi |
16 | 217 Stonebridge Dr | $1800 | 3 | 2 | 1275 | 1.8 mi |
17 | 4001 W Glades Dr | $2200 | 3 | 2 | 1500 | 2.4 mi |
18 | 2443 Morlynn Dr | $2200 | 3 | 2 | 1287 | 2.5 mi |
19 | 512 Calypso Dr | $2300 | 3 | 2 | 1650 | 1.4 mi |
20 | 105 River Vista Way | $2250 | 3 | 2 | 1520 | 2.6 mi |
21 | 258 Coldwater Cir | $2200 | 3 | 2 | 1600 | 1.9 mi |
22 | 4231 Sylvan Loop, Unit Magnolia | $2240 | 3 | 2 | 1510 | 2.8 mi |
23 | 133 Point Break Dr | $1400 | 3 | 2 | 1169 | 1.4 mi |
24 | 141 Dry Valley Loop | $2600 | 3 | 2 | 1650 | 1.6 mi |
25 | 191 Dorian Loop | $1795 | 3 | 2 | 1264 | 2.6 mi |