- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -1.66% first-year return on $46,200 initial cash invested.
Cash On Cash
-1.66%
Cap Rate
6.52%
Rent
$1,765
Cashflow
-$64
Rent Confidence: High
Annual
$21,180
Median
$1,715
Avg
$1,765
Samples
25
Financing
Purchase Price $220k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $46,200
Downpayment $44,000
Closing costs $2,200
Rehab $0
Furnishing $0
Cashflow
Total Income $1,765
Total Expenses $1,829
Mortgage P&I $1,171
Property Taxes $123
Home Insurance $77
PManagement $176
CapEx $88
Vacancy $106
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 150 N Cottage Hill Rd | $1650 | 3 | 2 | 1054 | 0.6 mi |
2 | 1220 Lawne Blvd | $1600 | 3 | 2 | 1000 | 2.3 mi |
3 | 410 Sunset Dr | $2050 | 3 | 2 | 1066 | 1.4 mi |
4 | 544 S Cottage Hill Rd | $1750 | 3 | 2 | 920 | 1.6 mi |
5 | 1103 Fremont Park Ave | $1800 | 3 | 2 | 1070 | 1.5 mi |
6 | 4113 Kalwit Ln | $1700 | 3 | 2 | 1058 | 1.9 mi |
7 | 1210 Dewey Ave | $1650 | 3 | 2 | 894 | 2 mi |
8 | 2835 W Concord St | $1695 | 3 | 1 | 1000 | 0.1 mi |
9 | 4130 Lake Lawne Ave | $2300 | 3 | 2 | 1107 | 1.8 mi |
10 | 944 Kensington Dr | $1725 | 3 | 2 | 1182 | 1.1 mi |
11 | 3615 Lake Lawne Ave | $1425 | 3 | 1.5 | 1053 | 1.3 mi |
12 | 913 Bethune Dr | $1995 | 3 | 2 | 1138 | 2.1 mi |
13 | 4315 Cynthia St | $1695 | 3 | 1.5 | 919 | 1.9 mi |
14 | 2827 W Harwood St | $1715 | 3 | 2 | 1380 | 0.1 mi |
15 | 2827 Harwood St | $1715 | 3 | 2 | 1380 | 0.1 mi |
16 | 2825 W Amelia St | $1900 | 3 | 1 | 865 | 0.1 mi |
17 | 3519 Kipling Dr | $1900 | 3 | 1 | 1044 | 1.1 mi |
18 | 363 Lionel Ave | $1750 | 3 | 1 | 920 | 1.1 mi |
19 | 4505 Lake Lawne Ave | $975 | 3 | 1 | 982 | 2.2 mi |
20 | 409 S Lakeland Ave | $2300 | 3 | 1.5 | 1154 | 1.5 mi |
21 | 124 N Westmoreland Dr | $2000 | 3 | 2 | 1241 | 2.2 mi |
22 | 411 Gilman Cir | $1695 | 3 | 1 | 1000 | 2.3 mi |
23 | 3337 Basie Pl | $1650 | 3 | 1 | 1052 | 1.6 mi |
24 | 4203 Lake Lawne Ave | $1535 | 3 | 1 | 1034 | 1.9 mi |
25 | 4025 Brinell Ave Unit B | $1950 | 3 | 1 | 1050 | 1.8 mi |