- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 4.98% first-year return on $29,379 initial cash invested.
Cash On Cash
4.98%
Cap Rate
8.12%
Rent
$1,599
Cashflow
$122
Rent Confidence: High
Annual
$19,188
Median
$1,596
Avg
$1,600
Samples
25
Financing
Purchase Price $140k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $29,379
Downpayment $27,980
Closing costs $1,399
Rehab $0
Furnishing $0
Cashflow
Total Income $1,599
Total Expenses $1,477
Mortgage P&I $745
Property Taxes $267
Home Insurance $49
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 | 4414 Cinda Ree Ln | $1350 | 3 | 1 | 962 | 0.6 mi |
2 | 2710 Wilhurt Ave | $1550 | 3 | 1 | 1041 | 0.3 mi |
3 | 2461 Volga Ave | $1610 | 3 | 1 | 996 | 1 mi |
4 | 3206 Kellogg Ave | $1500 | 3 | 1 | 1076 | 1.6 mi |
5 | 2821 Kilburn Ave | $1600 | 3 | 1 | 1172 | 0.5 mi |
6 | 4608 Burma Rd | $1300 | 3 | 1 | 1008 | 2.9 mi |
7 | 2734 Wilhurt Ave | $1600 | 3 | 2 | 988 | 0.2 mi |
8 | 4816 Haas Dr | $1600 | 3 | 1 | 1161 | 1.1 mi |
9 | 4815 Bartlett Ave | $1465 | 3 | 1 | 914 | 2.5 mi |
10 | 5855 Bluffman Dr | $1495 | 3 | 1 | 966 | 3.4 mi |
11 | 4715 Springer St | $1495 | 3 | 1 | 1197 | 1 mi |
12 | 2814 Wilhurt Ave | $1825 | 3 | 2 | 1028 | 0.1 mi |
13 | 2323 Volga Ave | $1250 | 3 | 1 | 1198 | 1.3 mi |
14 | 2932 Marjorie Ave | $1600 | 3 | 1 | 1272 | 0.7 mi |
15 | 4411 Utah Ave | $1495 | 3 | 1 | 1026 | 3.7 mi |
16 | 4214 Tacoma St | $1950 | 3 | 2 | 1063 | 0.1 mi |
17 | 2709 Kilburn Ave | $1850 | 3 | 2 | 1037 | 0.7 mi |
18 | 3638 Moonstone Dr | $1450 | 3 | 1 | 914 | 3.6 mi |
19 | 2402 Marfa Ave | $1750 | 3 | 2 | 1012 | 1.3 mi |
20 | 2781 Locust Ave | $2025 | 3 | 1 | 1422 | 0 mi |
21 | 4133 Calder St | $1550 | 3 | 1 | 1288 | 1.2 mi |
22 | 1323 Grinnell St | $1700 | 3 | 1 | 1136 | 3 mi |
23 | 3215 Nebraska Ave | $1596 | 3 | 1 | 1137 | 3 mi |
24 | 2016 Deer Path Dr | $1850 | 3 | 2 | 1004 | 1.8 mi |
25 | 5175 Cardiff St | $1550 | 3 | 1 | 1248 | 2 mi |