- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 6.23% first-year return on $23,100 initial cash invested.
Cash On Cash
6.23%
Cap Rate
8.33%
Rent
$1,186
Cashflow
$120
Rent Confidence: High
Annual
$14,232
Median
$1,150
Avg
$1,184
Samples
25
Financing
Purchase Price $110k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $23,100
Downpayment $22,000
Closing costs $1,100
Rehab $0
Furnishing $0
Cashflow
Total Income $1,186
Total Expenses $1,066
Mortgage P&I $585
Property Taxes $135
Home Insurance $38
PManagement $119
CapEx $59
Vacancy $71
Maintenance $59
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1003 Ave K | $1100 | 2 | 2 | 1014 | 2.6 mi |
2 | 1005 Ave K, # 1005-02 | $1195 | 2 | 2 | 1014 | 2.6 mi |
3 | 1005 Ave K, # 1005-07 | $1250 | 2 | 2 | 1014 | 2.6 mi |
4 | 2006 Edward R Danner Plz | $1350 | 2 | 2 | 1196 | 0.4 mi |
5 | 1524 Cuming St | $1920 | 2 | 2 | 1078 | 2.5 mi |
6 | 1412 N 34th St | $1150 | 2 | 2 | 1117 | 2.3 mi |
7 | 2100 Ohio St | $950 | 2 | 1 | 972 | 0.8 mi |
8 | 2518 Emmet St | $990 | 2 | 1 | 1100 | 0.2 mi |
9 | 1015 N 32nd St | $1550 | 2 | 2 | 1228 | 2.5 mi |
10 | 4019 Pratt St | $1250 | 2 | 1 | 1020 | 2.2 mi |
11 | 1407 N 31st St | $1100 | 2 | 1 | 1040 | 2.1 mi |
12 | 2010 Edward R Danner Plz | $1300 | 2 | 1.5 | 1346 | 0.4 mi |
13 | 2516 N 18th St | $1250 | 2 | 1 | 902 | 1.1 mi |
14 | 5374 N 29th St | $1250 | 2 | 1 | 980 | 2.2 mi |
15 | 2509 N 14th St | $1150 | 2 | 1 | 921 | 1.4 mi |
16 | 2607 Nicholas Ct | $1100 | 2 | 1 | 1042 | 2.3 mi |
17 | 2563 Nicholas Ct | $995 | 2 | 1 | 1042 | 2.3 mi |
18 | 2575 Nicholas Ct | $1045 | 2 | 1 | 1042 | 2.3 mi |
19 | 2625 Nicholas Ct | $1045 | 2 | 1 | 1042 | 2.3 mi |
20 | 2817 Spaulding St | $1100 | 2 | 1 | 875 | 0.7 mi |
21 | 2613 Nicholas Ct | $1045 | 2 | 1 | 1042 | 2.3 mi |
22 | 2569 Irving Ct | $1045 | 2 | 1 | 1042 | 2.3 mi |
23 | 2575 Irving Ct | $1175 | 2 | 1 | 1042 | 2.4 mi |
24 | 2555 Izard Ct | $1200 | 2 | 1 | 1042 | 2.4 mi |
25 | 2567 Izard Ct | $1100 | 2 | 1 | 1042 | 2.4 mi |