- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 19.71% first-year return on $33,600 initial cash invested.
Cash On Cash
19.71%
Cap Rate
11.32%
Rent
$2,103
Cashflow
$552
Rent Confidence: High
Annual
$25,236
Median
$2,100
Avg
$2,105
Samples
25
Financing
Purchase Price $160k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $33,600
Downpayment $32,000
Closing costs $1,600
Rehab $0
Furnishing $0
Cashflow
Total Income $2,103
Total Expenses $1,551
Mortgage P&I $852
Property Taxes $97
Home Insurance $56
PManagement $210
CapEx $105
Vacancy $126
Maintenance $105
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2357 Arno Ct NW, Unit B | $1240 | 3 | 2 | 1486 | 0.5 mi |
2 | 2618 Abner Pl NW | $1350 | 3 | 2 | 1094 | 0.5 mi |
3 | 1671 Abner Ct NW | $2350 | 3 | 2 | 1008 | 0.7 mi |
4 | 1947 Spink St NW | $2100 | 3 | 2 | 1272 | 1.1 mi |
5 | 1800 Sanford Ln NW | $2700 | 3 | 2 | 1260 | 1.2 mi |
6 | 869 Hall St NW, Apt A | $1500 | 3 | 2 | 1.3 mi | |
7 | 2434 Saint Paul Ave NW | $2375 | 3 | 2 | 1750 | 1.4 mi |
8 | 2109 Claude St NW | $2100 | 3 | 2 | 1175 | 1.5 mi |
9 | 1603 Bridgeport Dr NW | $1899 | 3 | 2 | 1156 | 1.5 mi |
10 | 900 Westmoreland Cir NW | $2600 | 3 | 2 | 1590 | 1.6 mi |
11 | 1650 Bridgeport Dr NW | $1695 | 3 | 2 | 1104 | 1.5 mi |
12 | 914 Westmoreland Cir NW | $2700 | 3 | 2 | 1675 | 1.5 mi |
13 | 1153 Lookout Ave Nw Apt B | $1800 | 3 | 2 | 1254 | 1.6 mi |
14 | 1153 Lookout Ave Nw Apt A | $2200 | 3 | 2 | 1254 | 1.6 mi |
15 | 2160 La Dawn Ln NW | $2275 | 3 | 2 | 1596 | 1.7 mi |
16 | 1145 Lookout Ave NW | $1600 | 3 | 2 | 1.7 mi | |
17 | 1218 Hightower Rd NW | $1650 | 3 | 2 | 1100 | 1.7 mi |
18 | 2766 Revere Dr NW | $2500 | 3 | 2 | 1056 | 1.7 mi |
19 | 1975 East Ave Nw # B | $1900 | 3 | 2 | 1458 | 1.7 mi |
20 | 2210 Abner Pl NW | $1700 | 3 | 1.5 | 792 | 0.1 mi |
21 | 2210 Nw Abner Pl | $1700 | 3 | 1.5 | 792 | 0.1 mi |
22 | 1585 Abner Ter NW | $2300 | 3 | 1.5 | 981 | 0.5 mi |
23 | 1959 Summit Trace Cir NW | $2800 | 3 | 2.5 | 1970 | 0.7 mi |
24 | 1959 Summit Trace Cir | $2800 | 3 | 2.5 | 0.7 mi | |
25 | 1959 Summit Trce NW | $2800 | 3 | 2.5 | 0.7 mi |