- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 33.69% first-year return on $24,150 initial cash invested.
Cash On Cash
33.69%
Cap Rate
14.43%
Rent
$1,854
Cashflow
$678
Rent Confidence: High
Annual
$22,248
Median
$1,750
Avg
$1,891
Samples
25
Financing
Purchase Price $115k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $24,150
Downpayment $23,000
Closing costs $1,150
Rehab $0
Furnishing $0
Cashflow
Total Income $1,854
Total Expenses $1,176
Mortgage P&I $612
Property Taxes $42
Home Insurance $40
PManagement $185
CapEx $93
Vacancy $111
Maintenance $93
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2331 Ogeechee Rd | $1050 | 3 | 1 | 820 | 0.5 mi |
2 | 620 W 36th St, Unit B | $1450 | 3 | 1 | 812 | 0.5 mi |
3 | 507 W 38th St | $2200 | 3 | 1 | 950 | 0.4 mi |
4 | 920 W Victory Dr | $1750 | 3 | 1 | 972 | 0.3 mi |
5 | 1914 Barnard St, Apt A | $1950 | 3 | 1.5 | 880 | 0.8 mi |
6 | 607 W 44th St, Unit Upper | $1400 | 3 | 1 | 1050 | 0.4 mi |
7 | 914 W 42nd St | $1595 | 3 | 1 | 1056 | 0.4 mi |
8 | 1210 Jefferson St | $3000 | 3 | 1 | 1000 | 1.2 mi |
9 | 923 W 46th St | $2050 | 3 | 1 | 1056 | 0.6 mi |
10 | 1000 W 53rd St | $1600 | 3 | 1 | 1025 | 1.1 mi |
11 | 1000 W 53rd St, Unit Upper | $1600 | 3 | 1 | 1025 | 1.1 mi |
12 | 720 W Victory Dr | $1800 | 3 | 1 | 0.2 mi | |
13 | 915 W Victory Dr | $1695 | 3 | 1 | 0.3 mi | |
14 | 516 W 38th St, Unit 1/2 | $1250 | 3 | 1 | 1176 | 0.4 mi |
15 | 505 W 38th St, # 505 | $1800 | 3 | 1.5 | 1050 | 0.4 mi |
16 | 1025 W 47th St | $1750 | 3 | 1 | 0.7 mi | |
17 | 2914 Bulloch St | $1495 | 3 | 1 | 1212 | 0.5 mi |
18 | 214 E 40th St, Unit A | $2300 | 3 | 1 | 1.2 mi | |
19 | 206 W 34th St, Unit A | $2400 | 3 | 1.5 | 1089 | 0.9 mi |
20 | 910 W Victory Dr | $1600 | 3 | 2 | 1019 | 0.3 mi |
21 | 308 W 40th St, Unit B | $2900 | 3 | 1 | 1300 | 0.5 mi |
22 | 910 W Victory Vic Dr W, Unit 910 | $1600 | 3 | 2 | 1019 | 0.3 mi |
23 | 309 W 31st St | $2350 | 3 | 1 | 1250 | 1 mi |
24 | 302 W 31st St | $2500 | 3 | 1 | 1250 | 1 mi |
25 | 505 W 38th St | $2200 | 3 | 2 | 1050 | 0.4 mi |