- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -5.65% first-year return on $55,650 initial cash invested.
Cash On Cash
-5.65%
Cap Rate
5.66%
Rent
$2,063
Cashflow
-$262
Rent Confidence: High
Annual
$24,756
Median
$2,000
Avg
$2,063
Samples
25
Financing
Purchase Price $265k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $55,650
Downpayment $53,000
Closing costs $2,650
Rehab $0
Furnishing $0
Cashflow
Total Income $2,063
Total Expenses $2,325
Mortgage P&I $1,410
Property Taxes $256
Home Insurance $93
HOA $30
PManagement $206
CapEx $103
Vacancy $124
Maintenance $103
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 801 Pafko St, Unit 801 | $2000 | 3 | 2 | 1416 | 1.4 mi |
2 | 123 Coldwater Cir | $2200 | 3 | 2 | 1500 | 1.1 mi |
3 | 2443 Morlynn Dr | $2200 | 3 | 2 | 1287 | 0.2 mi |
4 | 2912 Skylar Dr | $2200 | 3 | 2 | 1475 | 2.1 mi |
5 | 114 Butkus Dr | $1680 | 3 | 2 | 1302 | 1.1 mi |
6 | 113 Butkus Dr | $1550 | 3 | 2 | 1302 | 1.1 mi |
7 | 113 Butkus Dr, Unit 3 | $1650 | 3 | 2 | 1300 | 1.1 mi |
8 | 217 Stonebridge Dr | $1800 | 3 | 2 | 1275 | 0.9 mi |
9 | 258 Coldwater Cir | $2200 | 3 | 2 | 1600 | 1.1 mi |
10 | 492 Wallingford Cir | $1900 | 3 | 2 | 1500 | 2.2 mi |
11 | 141 Dry Valley Loop | $2600 | 3 | 2 | 1650 | 1.1 mi |
12 | 1522 Lanterns Rest Rd, Unit 201 | $1675 | 3 | 2 | 1510 | 2.4 mi |
13 | 2 Sioux Trl | $2300 | 3 | 2 | 1400 | 2.9 mi |
14 | 421 Foxbrook Dr | $1975 | 3 | 2 | 1513 | 2.5 mi |
15 | 1748 Suncrest Dr | $2725 | 3 | 2 | 1728 | 0.8 mi |
16 | 592 W Oak Circle Dr | $2200 | 3 | 2 | 1400 | 3.1 mi |
17 | 2808 Pegasus Pl | $2250 | 3 | 2 | 1618 | 2 mi |
18 | 512 Calypso Dr | $2300 | 3 | 2 | 1650 | 1.8 mi |
19 | 1226 Ambling Way Dr | $1975 | 3 | 2 | 1500 | 3.3 mi |
20 | 2432 Polaris Path | $2295 | 3 | 2 | 1618 | 2.2 mi |
21 | 523 Hobie Cat Rd | $1900 | 3 | 2 | 1352 | 3.1 mi |
22 | 2488 Polaris Path | $2200 | 3 | 2 | 1650 | 2.1 mi |
23 | 2879 Pegasus Pl | $1800 | 3 | 2.5 | 1360 | 1.8 mi |
24 | 2876 Howard Ave Unit A | $2000 | 3 | 2.5 | 1466 | 2.3 mi |
25 | 2798 Howard Ave Unit F | $2000 | 3 | 2.5 | 1466 | 2.4 mi |