- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 1.14% first-year return on $29,400 initial cash invested.
Cash On Cash
1.14%
Cap Rate
7.12%
Rent
$1,150
Cashflow
$28
Rent Confidence: High
Annual
$13,800
Median
$1,195
Avg
$1,149
Samples
25
Financing
Purchase Price $140k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $29,400
Downpayment $28,000
Closing costs $1,400
Rehab $0
Furnishing $0
Cashflow
Total Income $1,150
Total Expenses $1,122
Mortgage P&I $745
Property Taxes $28
Home Insurance $49
PManagement $115
CapEx $58
Vacancy $69
Maintenance $58
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2435 Ne 11th Ct | $1290 | 2 | 1 | 720 | 1.3 mi |
2 | 1137 Ne 9th Ave | $1195 | 2 | 1 | 744 | 1.8 mi |
3 | 1135 Ne 9th Ave | $1195 | 2 | 1 | 744 | 1.8 mi |
4 | 807 Ne 3rd St, Unit 813 | $1300 | 2 | 1 | 725 | 2.7 mi |
5 | 807 Ne 3rd St, # 813 | $1300 | 2 | 1 | 725 | 2.7 mi |
6 | 706 Ne 27th St | $1250 | 2 | 1 | 856 | 0.7 mi |
7 | 610 Ne 26th St | $1150 | 2 | 1 | 871 | 0.6 mi |
8 | 1801 Ne 14th Ave | $1250 | 2 | 1 | 800 | 1.8 mi |
9 | 907 Ne 3rd St | $975 | 2 | 1 | 750 | 2.7 mi |
10 | 2095 Nw 43rd St, Apt C | $1199 | 2 | 1 | 750 | 3.1 mi |
11 | 719 Nw 7th Pl | $999 | 2 | 1 | 644 | 2.3 mi |
12 | 2000 Nw 43rd St, Apt 4 | $1199 | 2 | 1 | 775 | 2.9 mi |
13 | 1904 Ne 17th Pl, Apt 8 | $900 | 2 | 1 | 784 | 2.7 mi |
14 | 1644 Ne 16th Ave | $1250 | 2 | 1 | 817 | 2.2 mi |
15 | 4276 Nw 21st Ave Apt D | $995 | 2 | 1 | 771 | 3.1 mi |
16 | 4276 Nw 21st Ave Apt C | $1050 | 2 | 1 | 771 | 3.1 mi |
17 | 1629 Ne 16th Ave | $1399 | 2 | 1 | 817 | 2.2 mi |
18 | 4271 Nw 21st Ave Apt C | $1130 | 2 | 1 | 772 | 3 mi |
19 | 2009 Ne 17th Pl | $900 | 2 | 1 | 784 | 2.8 mi |
20 | 4276 Nw 21st Ave Apt A | $1050 | 2 | 1 | 771 | 3.1 mi |
21 | 101 Nw 23rd Pl | $725 | 2 | 1 | 0.3 mi | |
22 | 2055 Nw 43rd St, Apt 1 | $1199 | 2 | 1 | 775 | 3 mi |
23 | 2095 Nw 43rd St, Apt B | $1199 | 2 | 1 | 775 | 3.1 mi |
24 | 1220 Ne 10th St | $1500 | 2 | 1 | 621 | 2.3 mi |
25 | 2000 Nw 43rd St, Apt 1 | $1125 | 2 | 1 | 775 | 3.2 mi |