- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -1.11% first-year return on $39,900 initial cash invested.
Cash On Cash
-1.11%
Cap Rate
6.61%
Rent
$1,442
Cashflow
-$37
Rent Confidence: High
Annual
$17,304
Median
$1,500
Avg
$1,442
Samples
25
Financing
Purchase Price $190k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $39,900
Downpayment $38,000
Closing costs $1,900
Rehab $0
Furnishing $0
Cashflow
Total Income $1,442
Total Expenses $1,479
Mortgage P&I $1,011
Property Taxes $27
Home Insurance $66
PManagement $144
CapEx $72
Vacancy $87
Maintenance $72
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2514 Boyds Bridge Pike | $1595 | 2 | 1 | 938 | 1.1 mi |
2 | 2648 Wilson Ave | $1600 | 2 | 1 | 828 | 0.4 mi |
3 | 726 Ben Hur Ave | $1300 | 2 | 1 | 960 | 0.8 mi |
4 | 2647 Selma Ave | $1495 | 2 | 1 | 1000 | 0.4 mi |
5 | 2439 Adams Ave | $1600 | 2 | 1 | 958 | 1.1 mi |
6 | 2200 Cityview Ave | $1550 | 2 | 1 | 957 | 1.1 mi |
7 | 2763 Lay Ave | $1675 | 2 | 1 | 825 | 0.7 mi |
8 | 2615 Martin Luther King Jr Ave | $1200 | 2 | 1 | 794 | 0.1 mi |
9 | 317 Ben Hur Ave | $1200 | 2 | 1 | 1008 | 0.8 mi |
10 | 2725 Carson Ave | $1700 | 2 | 1 | 963 | 1.8 mi |
11 | 301 S Castle St | $1300 | 2 | 1 | 792 | 0.9 mi |
12 | 326 Ben Hur Ave | $1200 | 2 | 1 | 768 | 0.7 mi |
13 | 921 Wilder Pl | $1300 | 2 | 1 | 800 | 1.4 mi |
14 | 207 Hillview Ave | $1600 | 2 | 1 | 865 | 2.5 mi |
15 | 1934 Fine Ave | $1650 | 2 | 1 | 846 | 2.2 mi |
16 | 215 Nash Rd | $1440 | 2 | 1 | 875 | 2.8 mi |
17 | 2400 Woodbine Ave | $1400 | 2 | 1 | 750 | 0.7 mi |
18 | 2408 Amber St | $1500 | 2 | 1 | 816 | 2.1 mi |
19 | 3213 Shields Ave | $1500 | 2 | 1 | 758 | 1.1 mi |
20 | 3213 Shields Ave, Unit 1 | $1500 | 2 | 1 | 758 | 1.1 mi |
21 | 2102 Adams Ave | $1500 | 2 | 1 | 770 | 1.3 mi |
22 | 602 Caswell Ave, Apt 4 | $900 | 2 | 1 | 957 | 2.8 mi |
23 | 2932 Sunset Ave | $1495 | 2 | 1 | 750 | 1 mi |
24 | 1901 Woodbine Ave | $1550 | 2 | 1 | 768 | 1.4 mi |
25 | 4238 Holston Dr | $1300 | 2 | 1 | 972 | 2.6 mi |