- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 4.09% first-year return on $27,300 initial cash invested.
Cash On Cash
4.09%
Cap Rate
7.79%
Rent
$1,180
Cashflow
$93
Rent Confidence: High
Annual
$14,160
Median
$1,150
Avg
$1,180
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,300
Downpayment $26,000
Closing costs $1,300
Rehab $0
Furnishing $0
Cashflow
Total Income $1,180
Total Expenses $1,087
Mortgage P&I $692
Property Taxes $42
Home Insurance $46
PManagement $118
CapEx $59
Vacancy $71
Maintenance $59
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 4805 Padgett Dr NW | $1195 | 3 | 1 | 1000 | 0.3 mi |
2 | 2210 Norwood Dr NW | $1295 | 3 | 1 | 984 | 0.2 mi |
3 | 2226 Norwood Dr NW | $1150 | 3 | 1 | 1044 | 0.3 mi |
4 | 2236 Kamis Cir NW | $1295 | 3 | 1 | 1053 | 0.4 mi |
5 | 2122 Griffith Dr NW | $985 | 3 | 1 | 1075 | 0.2 mi |
6 | 4718 Meridian St N | $1250 | 3 | 1 | 1000 | 1.4 mi |
7 | 4313 Barry St NW | $1150 | 3 | 1 | 1000 | 1.8 mi |
8 | 104 Whitney Ave NE | $1125 | 3 | 1 | 1013 | 1.8 mi |
9 | 4307 Memorial Pkwy N | $1450 | 3 | 1 | 1100 | 0.7 mi |
10 | 2211 Harris Rd NW | $1325 | 3 | 1 | 1075 | 1.1 mi |
11 | 2136 Evans Ave NW | $1195 | 3 | 1 | 864 | 0.1 mi |
12 | 205 Victory Ln NW | $1100 | 3 | 1 | 1000 | 2.2 mi |
13 | 110 Wilkenson Dr NE | $1150 | 3 | 1 | 1030 | 1.9 mi |
14 | 229 Victory Ln NE | $950 | 3 | 1 | 1000 | 2.4 mi |
15 | 3809 Melody Rd NE | $1100 | 3 | 1 | 1000 | 2.5 mi |
16 | 6022 Belgrade Dr NW | $1250 | 3 | 1.5 | 1000 | 0.9 mi |
17 | 2467 Mount Vernon Rd NW | $900 | 3 | 1 | 999 | 2.5 mi |
18 | 2120 Evans Ave NW | $1200 | 3 | 1.5 | 1050 | 0.3 mi |
19 | 2719 Oaktree Ln NW | $1125 | 3 | 1 | 1040 | 2 mi |
20 | 2732 Oaktree Ln NW | $1025 | 3 | 1 | 1041 | 2.1 mi |
21 | 2402 Tuxedo Dr NW | $1150 | 3 | 1 | 864 | 0.6 mi |
22 | 4509 Lakeview Dr NW | $1350 | 3 | 1 | 1198 | 0.3 mi |
23 | 2126 Lynn Rd NW | $1375 | 3 | 1 | 1200 | 0.5 mi |
24 | 6121 Melrose Rd NW | $1399 | 3 | 1 | 1087 | 1.8 mi |
25 | 4808 Shawmont Dr NW | $1000 | 3 | 1 | 864 | 1 mi |