- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.79% first-year return on $62,895 initial cash invested.
Cash On Cash
-11.79%
Cap Rate
4.25%
Rent
$1,696
Cashflow
-$618
Rent Confidence: High
Annual
$20,352
Median
$1,700
Avg
$1,696
Samples
25
Financing
Purchase Price $300k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $62,895
Downpayment $59,900
Closing costs $2,995
Rehab $0
Furnishing $0
Cashflow
Total Income $1,696
Total Expenses $2,314
Mortgage P&I $1,594
Property Taxes $157
Home Insurance $105
HOA $16
PManagement $170
CapEx $85
Vacancy $102
Maintenance $85
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2705 Lilymount Dr | $1799 | 3 | 2 | 1158 | 0.2 mi |
2 | 5417 Milroy Ln | $1595 | 3 | 2 | 1165 | 0.6 mi |
3 | 1721 Brown Owl Dr | $1690 | 3 | 2 | 1056 | 0.1 mi |
4 | 1737 Brown Owl Dr | $1715 | 3 | 2 | 1056 | 0.2 mi |
5 | 1733 Brown Owl Dr | $1760 | 3 | 2 | 1050 | 0.2 mi |
6 | 2617 Lilymount Dr | $1465 | 3 | 2 | 1048 | 0.2 mi |
7 | 2209 Maybrook Dr | $1910 | 3 | 2 | 1213 | 0.6 mi |
8 | 5434 Talserwood Dr | $1750 | 3 | 2 | 1115 | 1.4 mi |
9 | 2213 Maybrook Dr | $1900 | 3 | 2 | 1225 | 0.6 mi |
10 | 2505 Lilymount Dr | $1710 | 3 | 2.5 | 1140 | 0.2 mi |
11 | 2537 Friendly Trl | $1825 | 3 | 2 | 1230 | 1 mi |
12 | 5509 Lake Garden Ct | $1675 | 3 | 2 | 1182 | 1.5 mi |
13 | 1915 Rocky Stream Ln | $1550 | 3 | 2 | 986 | 0.3 mi |
14 | 5305 Dunrobin Ct | $1799 | 3 | 2 | 1317 | 0.4 mi |
15 | 2112 Walnut Bluffs Ln | $1450 | 3 | 2.5 | 1189 | 0.4 mi |
16 | 2203 Violet Bluff Ct | $1500 | 3 | 2.5 | 1089 | 0.5 mi |
17 | 5407 Drum Inlet Pl | $1700 | 3 | 2 | 1288 | 0.8 mi |
18 | 2132 Walnut Bluffs Ln | $1545 | 3 | 2.5 | 1200 | 0.4 mi |
19 | 1909 Maybrook Dr | $1800 | 3 | 2 | 1288 | 0.9 mi |
20 | 2226 Walnut Ridge Ct | $1695 | 3 | 2 | 1309 | 1 mi |
21 | 5428 Talserwood Dr | $1650 | 3 | 2.5 | 1115 | 1.4 mi |
22 | 1705 Pebble Ridge Dr | $2100 | 3 | 3 | 1130 | 0.1 mi |
23 | 5416 Talserwood Rd | $1400 | 3 | 1.5 | 1100 | 1.4 mi |
24 | 2607 Dwight Pl | $1650 | 3 | 2.5 | 1220 | 0.9 mi |
25 | 1736 Brown Owl Dr | $1760 | 3 | 3 | 1105 | 0.2 mi |