- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -13.61% first-year return on $73,290 initial cash invested.
Cash On Cash
-13.61%
Cap Rate
3.84%
Rent
$1,772
Cashflow
-$831
Rent Confidence: High
Annual
$21,264
Median
$1,700
Avg
$1,769
Samples
25
Financing
Purchase Price $349k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $73,290
Downpayment $69,800
Closing costs $3,490
Rehab $0
Furnishing $0
Cashflow
Total Income $1,772
Total Expenses $2,603
Mortgage P&I $1,858
Property Taxes $162
Home Insurance $122
PManagement $177
CapEx $89
Vacancy $106
Maintenance $89
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 183 Stoney Dr | $1900 | 3 | 2 | 1392 | 0.2 mi |
2 | 37 Tallowick Ln | $1975 | 3 | 2 | 1377 | 0.4 mi |
3 | 8 Tallowick Ln | $2100 | 3 | 2 | 1310 | 0.4 mi |
4 | 15 Stoney Dr | $1800 | 3 | 1.5 | 1452 | 0.1 mi |
5 | 416 Beuvale Ln | $2300 | 3 | 2 | 1433 | 1.8 mi |
6 | 182 Stoney Dr | $1950 | 3 | 1.5 | 1344 | 0.2 mi |
7 | 1168 Jefferson Ct | $1500 | 3 | 2 | 1314 | 1.7 mi |
8 | 404 Tribbitt St | $1700 | 3 | 2.5 | 1443 | 0.8 mi |
9 | 1500 College Rd | $1650 | 3 | 1.5 | 1395 | 1.2 mi |
10 | 340 Paradee Dr, Unit 340 | $2000 | 3 | 2.5 | 1459 | 0.8 mi |
11 | 138 Thames Dr | $1700 | 3 | 1.5 | 1360 | 1.2 mi |
12 | 105 Kevin Ct | $1950 | 3 | 2.5 | 1570 | 0.3 mi |
13 | 335 Loftland Dr | $1600 | 3 | 2.5 | 1512 | 0.9 mi |
14 | 16 Taylor Dr | $1700 | 3 | 2 | 1272 | 2.3 mi |
15 | 312 Kesselring Ave | $1800 | 3 | 2 | 1416 | 4 mi |
16 | 7 Marsh Creek Ln | $1700 | 3 | 2.5 | 1200 | 0.4 mi |
17 | 87 Par Haven Dr, Apt I32 | $1700 | 3 | 2 | 0.5 mi | |
18 | 19 Elm Ter | $2100 | 3 | 2 | 1382 | 4.1 mi |
19 | 105 Stoney Dr | $1900 | 3 | 2 | 0.5 mi | |
20 | 56 Village Dr | $1400 | 3 | 1.5 | 1322 | 2 mi |
21 | 46 Village Dr | $1500 | 3 | 1.5 | 1322 | 2 mi |
22 | 52 Forest Creek Dr, Unit 52FORESTCREEK | $1650 | 3 | 2.5 | 1322 | 2 mi |
23 | 163 Hampton Dr | $1600 | 3 | 2.5 | 1216 | 0.9 mi |
24 | 226 Green Blade Dr | $1600 | 3 | 2.5 | 1240 | 1.2 mi |
25 | 105 Periwinkle Dr | $1450 | 3 | 1.5 | 1200 | 0.9 mi |