- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -5% first-year return on $38,850 initial cash invested.
Cash On Cash
-5%
Cap Rate
5.82%
Rent
$1,363
Cashflow
-$162
Rent Confidence: High
Annual
$16,356
Median
$1,300
Avg
$1,363
Samples
25
Financing
Purchase Price $185k
Downpayment 20.0%
Interest Rate 7.1%
Mortgage Duration 30yr.
Cash To Invest
Total $38,850
Downpayment 20% $37,000
Closing costs 1% $1,850
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,363
Total Expenses $1,525
Mortgage P&I 73% $991
Property Taxes 8% $115
Home Insurance 5% $65
PManagement 10% $136
CapEx 5% $68
Vacancy 6% $82
Maintenance 5% $68
Other 0% $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3813 Grizzard Rd NW | $1600 | 3 | 2 | 1200 | 1 mi |
2 | 2421 Redmont Rd NW | $1295 | 3 | 2 | 1146 | 1 mi |
3 | 3319 E Tucker Dr NW | $1200 | 3 | 2 | 1200 | 1.8 mi |
4 | 3210 Harvey St NW | $1375 | 3 | 2 | 1350 | 0.9 mi |
5 | 4010 Nelson Dr NW | $1440 | 3 | 2 | 1306 | 1.6 mi |
6 | 3811 Grizzard Rd NW | $1250 | 3 | 2 | 1109 | 1 mi |
7 | 5024 Grizzard Rd NW | $1245 | 3 | 2 | 1275 | 2.2 mi |
8 | 2627 Rockwell Rd NW | $1500 | 3 | 2 | 1113 | 1.1 mi |
9 | 4216 Chalet Cir NW | $1150 | 3 | 2 | 1296 | 2 mi |
10 | 2104 Shady Ln NW | $1300 | 3 | 2 | 1373 | 1.2 mi |
11 | 3103 Greenhill Dr NW | $1475 | 3 | 2 | 1098 | 1.1 mi |
12 | 3701 Crestmore Ave NW | $1595 | 3 | 2 | 1300 | 2 mi |
13 | 3309 Barton Ave NW | $1210 | 3 | 2 | 1450 | 0.5 mi |
14 | 2611 Trail Ridge Rd NW | $1415 | 3 | 2 | 1300 | 2 mi |
15 | 732 W Arbor Dr NW | $1275 | 3 | 2 | 1166 | 1.9 mi |
16 | 2622 Brookline Dr NW | $1300 | 3 | 2 | 1116 | 1.4 mi |
17 | 2217 Linde St NW | $1225 | 3 | 2 | 1454 | 0.6 mi |
18 | 2110 Lufkin Dr NW | $1400 | 3 | 1.5 | 1270 | 1 mi |
19 | 4617 Daugette Dr NW | $1350 | 3 | 2 | 1269 | 2.6 mi |
20 | 2211 N Laverne Dr | $1450 | 3 | 1.5 | 1147 | 0.4 mi |
21 | 3711 Broadmor Rd NW | $1795 | 3 | 2 | 1450 | 0.8 mi |
22 | 3901 Vogel Dr NW | $1500 | 3 | 2 | 1344 | 2 mi |
23 | 3104 N Nevel Cir NW | $1275 | 3 | 2 | 1100 | 1.6 mi |
24 | 4311 Chalet Cir NW | $1150 | 3 | 2 | 1132 | 2.1 mi |
25 | 3128 Nw Las Animas Ave | $1295 | 3 | 2 | 1425 | 1.5 mi |
Projections