- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -1.8% first-year return on $44,100 initial cash invested.
Cash On Cash
-1.8%
Cap Rate
6.47%
Rent
$1,619
Cashflow
-$66
Rent Confidence: High
Annual
$19,428
Median
$1,650
Avg
$1,641
Samples
25
Financing
Purchase Price $210k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $44,100
Downpayment $42,000
Closing costs $2,100
Rehab $0
Furnishing $0
Cashflow
Total Income $1,619
Total Expenses $1,685
Mortgage P&I $1,118
Property Taxes $72
Home Insurance $74
PManagement $162
CapEx $81
Vacancy $97
Maintenance $81
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2613 Truman Ave | $1195 | 3 | 1 | 1000 | 0.9 mi |
2 | 2006 Flagler Rd | $1199 | 3 | 1 | 900 | 2.7 mi |
3 | 3945 Greenleaf Ave | $1850 | 3 | 1 | 968 | 2.1 mi |
4 | 1818 Kim Watt Dr | $1800 | 3 | 1 | 1150 | 1.4 mi |
5 | 1712 Vada Cir | $1800 | 3 | 1 | 1056 | 2.6 mi |
6 | 1417 Lantana Ln | $1850 | 3 | 1.5 | 864 | 2.4 mi |
7 | 1316 New York Ave | $1700 | 3 | 1 | 1122 | 2.3 mi |
8 | 2201 Buick St | $1600 | 3 | 1 | 1248 | 1.1 mi |
9 | 3115 Johnston St | $1800 | 3 | 1 | 1092 | 2.8 mi |
10 | 3313 Bishop St NW | $1400 | 3 | 1.5 | 1100 | 1.6 mi |
11 | 1814 Reynolds St | $1500 | 3 | 1 | 2.1 mi | |
12 | 4209 Van Dyke Dr | $2250 | 3 | 2 | 1000 | 2.1 mi |
13 | 1232 W Baxter Ave | $1300 | 3 | 1 | 1200 | 3 mi |
14 | 3112 Deer Lake Dr | $1995 | 3 | 1.5 | 1068 | 3.1 mi |
15 | 1219 Vermont Ave | $1650 | 3 | 2 | 1008 | 2.5 mi |
16 | 2718 Chillicothe St | $1400 | 2 | 1 | 930 | 0.6 mi |
17 | 2415 Piedmont St, Apt 2 | $995 | 1 | 0.2 mi | ||
18 | 2607 Piedmont St | $1350 | 2 | 1 | 864 | 0.4 mi |
19 | 2013 Paris Rd | $2195 | 3 | 2 | 1044 | 2.6 mi |
20 | 1417 Lantana Ln NW | $1650 | 3 | 1.5 | 1200 | 2.4 mi |
21 | 2813 Piedmont St | $1600 | 3 | 2 | 0.7 mi | |
22 | 5313 Montwood Dr | $1800 | 3 | 2 | 1008 | 3.1 mi |
23 | 606 Renford Rd | $1595 | 3 | 2 | 1054 | 2.5 mi |
24 | 1311 Baxter St | $2100 | 3 | 1.5 | 1173 | 2.9 mi |
25 | 2911 Denson Ave, # 1 | $1450 | 2 | 1 | 865 | 0.9 mi |