- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 3.64% first-year return on $45,150 initial cash invested.
Cash On Cash
3.64%
Cap Rate
7.66%
Rent
$1,849
Cashflow
$137
Rent Confidence: High
Annual
$22,188
Median
$1,750
Avg
$1,852
Samples
25
Financing
Purchase Price $215k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $45,150
Downpayment $43,000
Closing costs $2,150
Rehab $0
Furnishing $0
Cashflow
Total Income $1,849
Total Expenses $1,712
Mortgage P&I $1,144
Property Taxes $13
Home Insurance $75
PManagement $185
CapEx $92
Vacancy $111
Maintenance $92
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2125 Iowa St | $1395 | 3 | 1 | 1100 | 0.3 mi |
2 | 2137 Bolling St | $1600 | 3 | 1 | 1204 | 0.2 mi |
3 | 2206 Causton Bluff Rd | $1200 | 3 | 1 | 1150 | 1 mi |
4 | 2032 Florida Ave | $1395 | 3 | 1 | 1104 | 0.6 mi |
5 | 216-A Screven Ave | $1675 | 3 | 1 | 1110 | 0.8 mi |
6 | 2110 E Gwinnett St | $1475 | 3 | 1 | 1056 | 0.2 mi |
7 | 1905 E Gwinnett St | $1750 | 3 | 1 | 1056 | 0.5 mi |
8 | 114 Oleander Ave | $1975 | 3 | 1 | 1128 | 1.8 mi |
9 | 2333 E 41st St | $2700 | 3 | 1 | 1119 | 1.8 mi |
10 | 2214 E 43rd St | $1995 | 3 | 1 | 1120 | 1.8 mi |
11 | 2125 Alaska St | $1700 | 3 | 1 | 1292 | 0.3 mi |
12 | 2103 E 42nd St | $1895 | 3 | 1 | 1095 | 1.8 mi |
13 | 1216 E 37th St | $1995 | 3 | 1 | 1154 | 2.3 mi |
14 | 1112 E Bolton St | $1600 | 3 | 1 | 1112 | 2.2 mi |
15 | 1408 E 38th St | $1795 | 3 | 1 | 1096 | 2.1 mi |
16 | 2309 New Mexico St | $1800 | 3 | 1 | 1002 | 1.1 mi |
17 | 106 Helmken St | $1700 | 3 | 1 | 1025 | 1.7 mi |
18 | 2031 Utah St | $2300 | 3 | 1 | 1348 | 0.9 mi |
19 | 1810 E 41st St | $1975 | 3 | 1 | 1267 | 1.8 mi |
20 | 1810 E 32nd St | $3000 | 3 | 1.5 | 1218 | 1.1 mi |
21 | 1227 E Park Ave | $1775 | 3 | 1 | 1012 | 1.9 mi |
22 | 1848 Greenville St | $2950 | 3 | 2 | 1144 | 0.6 mi |
23 | 2132 Greenwood St | $1500 | 3 | 1 | 912 | 0.8 mi |
24 | 310 Forrest Ave | $1600 | 3 | 1 | 900 | 0.8 mi |
25 | 1119 E 32nd St | $1550 | 3 | 1 | 1000 | 2.3 mi |