- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -8.53% first-year return on $58,779 initial cash invested.
Cash On Cash
-8.53%
Cap Rate
4.99%
Rent
$1,812
Cashflow
-$418
Rent Confidence: High
Annual
$21,744
Median
$1,770
Avg
$1,813
Samples
25
Financing
Purchase Price $280k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $58,779
Downpayment $55,980
Closing costs $2,799
Rehab $0
Furnishing $0
Cashflow
Total Income $1,812
Total Expenses $2,230
Mortgage P&I $1,490
Property Taxes $170
Home Insurance $98
PManagement $181
CapEx $91
Vacancy $109
Maintenance $91
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2524 Baney Ct | $1770 | 3 | 2 | 1148 | 0 mi |
2 | 2504 Evers Dr | $1795 | 3 | 2 | 1203 | 0.1 mi |
3 | 2520 Baney Ct | $1825 | 3 | 2 | 1219 | 0.1 mi |
4 | 2509 Baney Ct | $1690 | 3 | 2 | 1221 | 0.1 mi |
5 | 1600 Elkpark Dr | $1600 | 3 | 2 | 1123 | 0.7 mi |
6 | 917 Skinner Dr | $1595 | 3 | 2 | 1128 | 0.9 mi |
7 | 1616 Elkpark Dr | $1690 | 3 | 2 | 1200 | 0.7 mi |
8 | 2720 Sanderford Rd | $1795 | 3 | 2 | 1216 | 0.6 mi |
9 | 1805 Elkpark Dr | $1650 | 3 | 2 | 1088 | 0.6 mi |
10 | 1117 Thelonious Dr | $1700 | 3 | 2 | 1103 | 1 mi |
11 | 1109 Thelonious Dr | $2400 | 3 | 2 | 1072 | 1 mi |
12 | 2904 Buckthorne Ct | $1795 | 3 | 2 | 1241 | 1.1 mi |
13 | 1308 Seabrook Rd | $1795 | 3 | 2 | 1320 | 0.5 mi |
14 | 3113 Woodbine Ct | $1590 | 3 | 2 | 1050 | 1 mi |
15 | 712 Hadley Rd | $1750 | 3 | 2 | 1271 | 1.1 mi |
16 | 852 Newcombe Rd | $3000 | 3 | 2 | 1300 | 0.8 mi |
17 | 2517 Dandridge Dr | $1810 | 3 | 2.5 | 1185 | 0.6 mi |
18 | 1121 Savannah Dr | $1800 | 3 | 1.5 | 1188 | 0.6 mi |
19 | 961 Skinner Dr | $1800 | 3 | 2 | 1030 | 0.9 mi |
20 | 1109 Ujamaa Dr | $1750 | 3 | 2 | 1263 | 1.3 mi |
21 | 1200 Armstrong Cir | $2200 | 3 | 2 | 1346 | 0.5 mi |
22 | 2451 Jimmy Carter Way | $1699 | 3 | 2 | 1092 | 1.9 mi |
23 | 1704 Fox Hollow Dr | $1350 | 3 | 2 | 1292 | 1 mi |
24 | 3213 Burntwood Cir | $1920 | 3 | 2 | 1327 | 0.8 mi |
25 | 860 Darby St | $1550 | 3 | 2 | 1045 | 1.4 mi |