- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -2.56% first-year return on $22,050 initial cash invested.
Cash On Cash
-2.56%
Cap Rate
6.29%
Rent
$753
Cashflow
-$47
Rent Confidence: High
Annual
$9,036
Median
$795
Avg
$768
Samples
25
Financing
Purchase Price $105k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $22,050
Downpayment 20% $21,000
Closing costs 1% $1,050
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $753
Total Expenses $800
Mortgage P&I 74% $559
Property Taxes 1% $8
Home Insurance 5% $37
PManagement 10% $75
CapEx 5% $38
Vacancy 6% $45
Maintenance 5% $38
Other 0% $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1652 N Erie St | $795 | 2 | 1 | 644 | 0.6 mi |
2 | 1600 N Poplar Ave | $745 | 2 | 1 | 672 | 0.3 mi |
3 | 1239 N Piatt Ave | $650 | 2 | 1 | 680 | 1 mi |
4 | 1815 N Lorraine Ave, Unit LORRAINE2 | $625 | 2 | 1 | 700 | 0.8 mi |
5 | 1318 N Piatt Ave Apt D | $595 | 2 | 1 | 700 | 0.8 mi |
6 | 1132 N Green St | $725 | 2 | 1 | 696 | 1.1 mi |
7 | 2043 N Minnesota St | $750 | 2 | 1 | 712 | 0.9 mi |
8 | 2517 E 12th St N | $725 | 2 | 1 | 740 | 0.8 mi |
9 | 1727 N Spruce Ave | $750 | 2 | 1 | 0.1 mi | |
10 | 1521 N Hillside St | $650 | 2 | 1 | 763 | 0.9 mi |
11 | 1821 N Minnesota Ave | $800 | 2 | 1 | 782 | 0.6 mi |
12 | 2057 N Minneapolis St | $795 | 2 | 1 | 755 | 1 mi |
13 | 1318 N Chautauqua Ave | $750 | 2 | 1 | 768 | 1 mi |
14 | 1736 N Volutsia Ave | $795 | 2 | 1 | 0.5 mi | |
15 | 1312 N Chautauqua Ave | $795 | 2 | 1 | 768 | 1 mi |
16 | 1748 N Hillside St, Apt 103 | $895 | 2 | 1 | 775 | 0.9 mi |
17 | 1748 N Hillside St, Apt 201 | $795 | 2 | 1 | 775 | 0.9 mi |
18 | 1748 N Hillside St, Apt 205 | $795 | 2 | 1 | 775 | 0.9 mi |
19 | 1632 N Minneapolis St | $815 | 2 | 1 | 0.5 mi | |
20 | 1748 N Hillside St, Apt 405 | $950 | 2 | 1 | 775 | 0.9 mi |
21 | 1748 N Hillside St, Apt 305 | $750 | 2 | 1 | 775 | 0.9 mi |
22 | 1147 N Poplar Ave | $795 | 2 | 1 | 768 | 1.1 mi |
23 | 2026 N Piatt Ave | $700 | 2 | 1 | 0.8 mi | |
24 | 1533 N Hillside St | $900 | 2 | 1 | 0.9 mi | |
25 | 1614 N Hillside St, # 1 | $850 | 2 | 1 | 0.9 mi |
Projections