- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
Cash On Cash
999%
Cap Rate
999%
Rent
$879
Cashflow
$650
Rent Confidence: High
Annual
$10,548
Median
$800
Avg
$839
Samples
25
Financing
Purchase Price $0
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $0
Downpayment $0
Closing costs $0
Rehab $0
Furnishing $0
Cashflow
Total Income $879
Total Expenses $229
Property Taxes $0
Home Insurance $0
PManagement $88
CapEx $44
Vacancy $53
Maintenance $44
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 6132 E Harry St | $795 | 2 | 1 | 1594 | 1.8 mi |
2 | 6154 E Harry St | $850 | 2 | 1 | 1594 | 1.9 mi |
3 | 6144 E Harry St | $800 | 2 | 1 | 1594 | 1.9 mi |
4 | 6158 E Harry St | $800 | 2 | 1 | 1594 | 1.9 mi |
5 | 2008 George Washington Blvd | $1225 | 2 | 1 | 1472 | 1.9 mi |
6 | 1940 S Woodlawn Blvd | $565 | 2 | 1 | 1.4 mi | |
7 | 3829 E Cessna St, Unit 3829 | $700 | 2 | 1 | 1.5 mi | |
8 | 3132 S Davidson St | $695 | 2 | 1 | 1.9 mi | |
9 | 2438 S Holyoke St | $795 | 2 | 1 | 2 mi | |
10 | 3185 S Davidson St | $745 | 2 | 1 | 2.2 mi | |
11 | 3195 S Davidson St | $795 | 2 | 1 | 2.2 mi | |
12 | 2242 S Ridgewood Dr | $1095 | 2 | 1.5 | 1318 | 0.2 mi |
13 | 1000 S Woodlawn St | $960 | 2 | 1 | 2.4 mi | |
14 | 2257 Mcadam St | $1025 | 2 | 2 | 1480 | 0.2 mi |
15 | 1715 S Fabrique Dr | $1095 | 2 | 2 | 1500 | 1.6 mi |
16 | 6027 E Lincoln St | $1050 | 2 | 1 | 1218 | 2.5 mi |
17 | 1857 S Ridgewood Dr | $950 | 2 | 1 | 1030 | 1 mi |
18 | 847 S Pinecrest St | $925 | 2 | 1 | 1136 | 2.4 mi |
19 | 4901 E Harry St | $560 | 1 | 1.5 mi | ||
20 | 5323 E Harry St | $400 | 1 | 1.5 mi | ||
21 | 2007 S Old Manor Rd, # 2009 | $775 | 2 | 1 | 900 | 0.7 mi |
22 | 5110 E Pawnee St | $745 | 2 | 1 | 837 | 0.2 mi |
23 | 4382 E Wilma St | $850 | 2 | 1 | 1031 | 1.9 mi |
24 | 807 S Edgemoor St | $995 | 2 | 1 | 1096 | 2.6 mi |
25 | 5106 E Pawnee St | $795 | 2 | 1 | 807 | 0.2 mi |