- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -12.53% first-year return on $63,000 initial cash invested.
Cash On Cash
-12.53%
Cap Rate
4.05%
Rent
$1,469
Cashflow
-$658
Rent Confidence: High
Annual
$17,628
Median
$1,550
Avg
$1,468
Samples
25
Financing
Purchase Price $300k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $63,000
Downpayment $60,000
Closing costs $3,000
Rehab $0
Furnishing $0
Cashflow
Total Income $1,469
Total Expenses $2,127
Mortgage P&I $1,597
Property Taxes $44
Home Insurance $105
PManagement $147
CapEx $73
Vacancy $88
Maintenance $73
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1922 W Granada Rd | $1795 | 2 | 1 | 804 | 1.7 mi |
2 | 2107 W Wilshire Dr, Unit A | $1619 | 2 | 1 | 800 | 1.7 mi |
3 | 2323 N 39th Ave | $1595 | 2 | 1 | 818 | 2.2 mi |
4 | 3641 W Mckinley St | $1550 | 2 | 1 | 845 | 2.1 mi |
5 | 398 N 20th Dr, Apt 4 | $1195 | 2 | 1 | 800 | 2.1 mi |
6 | 818 N 39th Ave Apt J | $1250 | 2 | 1 | 855 | 2.4 mi |
7 | 2925 N 19th Ave, Unit 99 | $1095 | 2 | 1 | 864 | 2.5 mi |
8 | 2969 N 19th Ave, Unit 43 | $1600 | 2 | 1 | 864 | 2.6 mi |
9 | 2977 N 19th Ave, Unit 26 | $975 | 2 | 1 | 864 | 2.6 mi |
10 | 3323 W Monroe St, Unit A | $1600 | 2 | 1 | 750 | 2.2 mi |
11 | 2006 W Holly St | $1600 | 2 | 1 | 955 | 1.6 mi |
12 | 610 N 27th Ave Apt B | $1500 | 2 | 1 | 701 | 1.5 mi |
13 | 610 N 27th Ave | $1500 | 2 | 1 | 701 | 1.5 mi |
14 | 1538 W Mcdowell Rd, Apt 4 | $1495 | 2 | 1 | 900 | 2.5 mi |
15 | 1538 W Mcdowell Rd, Apt 3 | $1595 | 2 | 1 | 900 | 2.5 mi |
16 | 2133 W Adams St, Apt 3 | $999 | 2 | 1 | 750 | 2.5 mi |
17 | 3245 W Jefferson St | $1200 | 2 | 1 | 750 | 2.6 mi |
18 | 3232 W Jackson St, Apt 4 | $1595 | 2 | 1 | 900 | 2.7 mi |
19 | 3245 W Jefferson St, Apt 1 | $1200 | 2 | 1 | 750 | 2.6 mi |
20 | 3237 W Melvin St | $1190 | 2 | 1 | 950 | 2 mi |
21 | 2107 W Wilshire Dr, Unit C | $1765 | 2 | 1 | 975 | 1.7 mi |
22 | 1606 W Culver St | $2500 | 2 | 1 | 917 | 2.5 mi |
23 | 3408 N 23rd Ave | $1700 | 2 | 1 | 944 | 2.5 mi |
24 | 9 S 30th Ave | $1595 | 2 | 1 | 983 | 2.2 mi |
25 | 2013 W Adams St, Unit 2015 | $1000 | 2 | 1 | 700 | 2.7 mi |