- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -7.48% first-year return on $50,400 initial cash invested.
Cash On Cash
-7.48%
Cap Rate
5.22%
Rent
$1,597
Cashflow
-$314
Rent Confidence: High
Annual
$19,164
Median
$1,530
Avg
$1,596
Samples
25
Financing
Purchase Price $240k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $50,400
Downpayment $48,000
Closing costs $2,400
Rehab $0
Furnishing $0
Cashflow
Total Income $1,597
Total Expenses $1,911
Mortgage P&I $1,277
Property Taxes $134
Home Insurance $84
PManagement $160
CapEx $80
Vacancy $96
Maintenance $80
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2244 English Dr | $1675 | 3 | 1 | 962 | 0.4 mi |
2 | 2712 Botany St | $1530 | 3 | 1 | 1000 | 0.8 mi |
3 | 2932 Botany St | $1545 | 3 | 1 | 1000 | 1 mi |
4 | 1710 Irma St | $1500 | 3 | 1 | 975 | 1.4 mi |
5 | 1512 Newcastle St | $2500 | 3 | 1 | 980 | 1.5 mi |
6 | 1529 Newcastle St | $1600 | 3 | 1 | 980 | 1.6 mi |
7 | 3051 Lasalle St | $1485 | 3 | 1 | 1008 | 1.3 mi |
8 | 1724 Griers Grove Rd | $1500 | 3 | 1 | 985 | 1.6 mi |
9 | 312 N Linwood Ave | $1459 | 3 | 1 | 960 | 1.8 mi |
10 | 1932 Holly St | $1400 | 3 | 1 | 900 | 1 mi |
11 | 2332 Custer St | $1700 | 3 | 1 | 874 | 0.6 mi |
12 | 2909 Southwest Blvd | $1795 | 3 | 1.5 | 976 | 0.8 mi |
13 | 2325 Augusta St | $1450 | 3 | 1 | 866 | 0.7 mi |
14 | 2417 Dundeen St | $1595 | 3 | 1 | 915 | 1.5 mi |
15 | 1350 Mulberry Ave | $1400 | 3 | 1 | 1044 | 1.7 mi |
16 | 2011 Holly St | $1750 | 3 | 1 | 850 | 0.9 mi |
17 | 1809 Irma St | $1445 | 3 | 1 | 1098 | 1.3 mi |
18 | 1504 Russell Ave | $1500 | 3 | 1 | 1063 | 1.8 mi |
19 | 1604 Beatties Ford Rd | $1495 | 3 | 1 | 1134 | 1.1 mi |
20 | 1211 Campus St | $1500 | 3 | 1 | 1104 | 1.5 mi |
21 | 2216 Jennings St | $1600 | 3 | 1.5 | 1024 | 1.2 mi |
22 | 1816 Lasalle St | $1585 | 3 | 1 | 1176 | 1.1 mi |
23 | 1731 Mcdonald St | $1500 | 3 | 1 | 806 | 1 mi |
24 | 2620 Dundeen St, Unit 1 | $1600 | 3 | 1 | 825 | 1.4 mi |
25 | 2609 Celia Ave | $1800 | 3 | 1 | 800 | 1.4 mi |