- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 3.17% first-year return on $27,615 initial cash invested.
Cash On Cash
3.17%
Cap Rate
7.57%
Rent
$1,148
Cashflow
$73
Rent Confidence: High
Annual
$13,776
Median
$1,125
Avg
$1,147
Samples
25
Financing
Purchase Price $132k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,615
Downpayment $26,300
Closing costs $1,315
Rehab $0
Furnishing $0
Cashflow
Total Income $1,148
Total Expenses $1,075
Mortgage P&I $700
Property Taxes $77
Home Insurance $0
PManagement $115
CapEx $57
Vacancy $69
Maintenance $57
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2626 S Classen St | $1250 | 3 | 2 | 1440 | 0.7 mi |
2 | 2415 S Mosley Ave | $995 | 3 | 2 | 1172 | 0.5 mi |
3 | 3111 E Glen Oaks Dr | $1195 | 3 | 2 | 1452 | 1.9 mi |
4 | 2608 S Santa Fe St | $1295 | 3 | 2 | 1608 | 0.7 mi |
5 | 1925 S Lorraine Ave | $1395 | 3 | 2 | 1240 | 2.2 mi |
6 | 2221 S Market St | $975 | 3 | 1.5 | 1400 | 1.4 mi |
7 | 1206 E Fortuna St | $1195 | 3 | 2 | 1188 | 2 mi |
8 | 2546 S Pattie St | $1050 | 3 | 1 | 1282 | 0.2 mi |
9 | 2420 S Ida St, Unit 2420 | $1700 | 3 | 2 | 1800 | 0.2 mi |
10 | 2115 S Victoria St | $1000 | 3 | 1 | 1311 | 0.7 mi |
11 | 3008 S Exchange Pl | $1350 | 3 | 1.5 | 1297 | 2.1 mi |
12 | 2542 S Greenwood St | $975 | 3 | 2 | 1008 | 0.4 mi |
13 | 603 W 25th St S | $850 | 3 | 2 | 1562 | 2.2 mi |
14 | 1440 S Main St | $1350 | 3 | 2 | 1544 | 2.5 mi |
15 | 1901 S Spruce St | $1125 | 3 | 2 | 1670 | 1.6 mi |
16 | 3030 E Mount Vernon Rd | $1495 | 3 | 1.5 | 1440 | 2.2 mi |
17 | 2102 S Grove St | $1295 | 3 | 1 | 1303 | 1.5 mi |
18 | 140 E 31st St S, Apt 206 | $750 | 3 | 2 | 1050 | 1.7 mi |
19 | 140 E 31st St S, Apt 305 | $850 | 3 | 2 | 1050 | 1.7 mi |
20 | 2133 E Mesita St | $1100 | 3 | 2 | 1099 | 2.4 mi |
21 | 1230 E Fortuna St | $1145 | 3 | 1.5 | 1188 | 2 mi |
22 | 2420 S Washington Ave | $995 | 3 | 1.5 | 1038 | 0.4 mi |
23 | 2715 S Mosley St | $925 | 3 | 0.8 mi | ||
24 | 1217 E Fortuna St | $1350 | 3 | 1.5 | 1155 | 2 mi |
25 | 1647 S Main St, Unit 1 | $1070 | 3 | 1 | 1390 | 2.2 mi |