- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -7.18% first-year return on $54,180 initial cash invested.
Cash On Cash
-7.18%
Cap Rate
5.32%
Rent
$1,898
Cashflow
-$324
Rent Confidence: High
Annual
$22,776
Median
$1,945
Avg
$1,898
Samples
25
Financing
Purchase Price $258k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $54,180
Downpayment $51,600
Closing costs $2,580
Rehab $0
Furnishing $0
Cashflow
Total Income $1,898
Total Expenses $2,222
Mortgage P&I $1,373
Property Taxes $265
Home Insurance $90
PManagement $190
CapEx $95
Vacancy $114
Maintenance $95
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2225 Messina Ave | $1445 | 4 | 2 | 1248 | 0 mi |
2 | 1621 Ravenall Ave | $1995 | 4 | 2 | 1248 | 0.7 mi |
3 | 4284 Solomon Dr | $1845 | 4 | 2 | 1250 | 0.9 mi |
4 | 1343 Croyle Dr | $1999 | 4 | 2 | 1273 | 1 mi |
5 | 5224 Botany Ct | $1865 | 4 | 2 | 1250 | 1.4 mi |
6 | 1304 Croyle Dr | $2130 | 4 | 2 | 1273 | 1.1 mi |
7 | 2127 Messina Ave | $1700 | 4 | 1.5 | 1250 | 0 mi |
8 | 4941 Vista Lago Dr | $1865 | 4 | 2 | 1241 | 1.8 mi |
9 | 695 Cornelia Ct | $1945 | 4 | 2 | 1258 | 1.8 mi |
10 | 1930 Patterson Ave | $2090 | 4 | 2 | 1349 | 0.9 mi |
11 | 1377 Poppy Ave | $2010 | 4 | 2 | 1176 | 1.3 mi |
12 | 1729 Flores Ct | $1799 | 4 | 1.5 | 1250 | 0.6 mi |
13 | 5392 Lily St | $1915 | 4 | 2 | 1350 | 1.3 mi |
14 | 1241 Deerock Dr | $2290 | 4 | 2 | 1400 | 1.2 mi |
15 | 4227 Gallimore St | $2095 | 4 | 2 | 1419 | 1.1 mi |
16 | 2769 Messina Ave | $2500 | 4 | 2 | 1500 | 0.4 mi |
17 | 3027 Mary Church Ct | $800 | 4 | 2 | 1401 | 1.5 mi |
18 | 4456 Kirkland Blvd | $2075 | 4 | 2 | 1510 | 0.6 mi |
19 | 2018 Liston Ct | $2090 | 4 | 1.5 | 1300 | 1.4 mi |
20 | 4517 Piedmont St | $1617 | 4 | 2 | 1435 | 1.5 mi |
21 | 4061 Kirkland Blvd | $2000 | 4 | 2 | 1475 | 1.4 mi |
22 | 4192 Gallimore St | $1750 | 4 | 2 | 1500 | 1.1 mi |
23 | 1208 Kozart St | $2000 | 4 | 1.5 | 1152 | 1.1 mi |
24 | 4760 Piedmont Ct | $1799 | 4 | 2 | 1503 | 1.4 mi |
25 | 4748 Amoy Ct | $1840 | 4 | 1.5 | 1386 | 1.1 mi |