REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 4.08% first-year return on $20,895 initial cash invested.
Cash On Cash
4.08%
Cap Rate
7.8%
Rent
$912
Cashflow
$71
Rent Confidence: High
Annual
$10,944
Median
$900
Avg
$912
Samples
25
Financing
Purchase Price $99,500
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $20,895
Downpayment $19,900
Closing costs $995
Rehab $0
Furnishing $0
Cashflow
Total Income $912
Total Expenses $841
Mortgage P&I $530
Property Taxes $38
Home Insurance $35
PManagement $91
CapEx $46
Vacancy $55
Maintenance $46
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2410 N Minnesota Ave | $975 | 3 | 1 | 936 | 0 mi |
| 2 | 1921 E 23rd St N | $900 | 3 | 1 | 912 | 0.1 mi |
| 3 | 2228 N Minnesota Ave | $850 | 3 | 1 | 900 | 0.3 mi |
| 4 | 2451 N Chautauqua Ave | $1095 | 3 | 1 | 925 | 1 mi |
| 5 | 2341 N Piatt St | $950 | 3 | 1 | 1012 | 0.1 mi |
| 6 | 1715 E 22nd St N | $865 | 3 | 1 | 995 | 0.4 mi |
| 7 | 2707 N Spruce Ave | $950 | 3 | 1 | 974 | 0.7 mi |
| 8 | 2450 N Prince St | $895 | 3 | 1 | 888 | 0.7 mi |
| 9 | 2649 N Estelle St | $1150 | 3 | 1 | 1008 | 0.9 mi |
| 10 | 1534 E 17th St N | $720 | 3 | 1 | 992 | 1.2 mi |
| 11 | 1520 E 17th St N, # 1534-304 | $720 | 3 | 1 | 992 | 1.3 mi |
| 12 | 1707 N Madison Ave | $800 | 3 | 1 | 990 | 1.4 mi |
| 13 | 1705 N Madison Ave | $800 | 3 | 1 | 990 | 1.4 mi |
| 14 | 1838 N Grove Ave | $975 | 3 | 1 | 1020 | 1.2 mi |
| 15 | 1750 N Chautauqua St | $795 | 3 | 1 | 1008 | 1.6 mi |
| 16 | 2559 N Minneapolis St | $975 | 3 | 1 | 1100 | 0.4 mi |
| 17 | 2710 N Gentry Ave | $995 | 3 | 1 | 888 | 1.9 mi |
| 18 | 1502 N Hydraulic St | $995 | 3 | 1 | 999 | 1.8 mi |
| 19 | 2631 N Poplar St | $900 | 3 | 1 | 1072 | 0.8 mi |
| 20 | 2749 N Poplar St | $995 | 3 | 1 | 1072 | 1 mi |
| 21 | 1712 N Estelle St | $875 | 3 | 1 | 844 | 1.5 mi |
| 22 | 1722 E 22nd St N | $800 | 3 | 1 | 756 | 0.3 mi |
| 23 | 1653 N Holyoke Ave | $995 | 3 | 1 | 1027 | 1.9 mi |
| 24 | 1608 N Minneapolis St | $995 | 3 | 1 | 1084 | 1.6 mi |
| 25 | 2237 N Erie St | $825 | 3 | 1 | 1146 | 0.9 mi |