- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 24.84% first-year return on $19,320 initial cash invested.
Cash On Cash
24.84%
Cap Rate
12.44%
Rent
$1,280
Cashflow
$400
Rent Confidence: High
Annual
$15,360
Median
$1,300
Avg
$1,307
Samples
25
Financing
Purchase Price $92,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $19,320
Downpayment $18,400
Closing costs $920
Rehab $0
Furnishing $0
Cashflow
Total Income $1,280
Total Expenses $880
Mortgage P&I $490
Property Taxes $25
Home Insurance $32
PManagement $128
CapEx $64
Vacancy $77
Maintenance $64
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3808 Drake Ave SW | $1375 | 3 | 1.5 | 1000 | 2.2 mi |
2 | 3317 Avery Ave SW | $1450 | 3 | 1 | 1212 | 1.3 mi |
3 | 4101 Hunters Ridge Dr SW, Apt 12 | $885 | 3 | 1 | 800 | 2.2 mi |
4 | 3717 Conger Rd SW | $1200 | 3 | 1.5 | 1090 | 1.3 mi |
5 | 3701 S Westdale Ct SW | $1250 | 3 | 1.5 | 1075 | 1.6 mi |
6 | 3508 Spruce Ave SW | $1200 | 3 | 1 | 1172 | 2.1 mi |
7 | 4017 Mcvay St SW | $1150 | 3 | 1 | 1200 | 2.2 mi |
8 | 3106 Andros Dr SW | $1350 | 3 | 1.5 | 1252 | 0.2 mi |
9 | 2912 Alhambra Dr SW | $1175 | 3 | 1.5 | 1269 | 0.2 mi |
10 | 3716 N Westdale Ct SW | $1395 | 3 | 1.5 | 1130 | 1.8 mi |
11 | 3702 N Westdale Ct SW | $1440 | 3 | 1.5 | 1195 | 1.7 mi |
12 | 4102 Penny St SW | $1250 | 3 | 2 | 1052 | 2.2 mi |
13 | 3705 S Westdale Ct SW | $1395 | 3 | 1.5 | 1240 | 1.6 mi |
14 | 4121 Newson Rd SW, Apt C2 | $1500 | 3 | 2 | 1100 | 1.6 mi |
15 | 2904 Alametos St SW | $1350 | 2 | 1 | 936 | 0.3 mi |
16 | 3916 Pickett Dr SW | $1300 | 3 | 1.5 | 1305 | 1.3 mi |
17 | 4202 Balwin Cir SW | $1275 | 3 | 1.5 | 1232 | 2.1 mi |
18 | 3703 N Westdale | $1490 | 3 | 1.5 | 1.7 mi | |
19 | 4406 Gazette Dr SW | $1195 | 3 | 1.5 | 1267 | 1.9 mi |
20 | 4016 Apollo Dr SW | $1100 | 3 | 2 | 1144 | 1.9 mi |
21 | 3518 Triana Blvd SW | $1300 | 3 | 1 | 1505 | 1.9 mi |
22 | 4415 Gazette Dr SW | $1500 | 3 | 1.5 | 1300 | 2 mi |
23 | 3302 Village Dr SW | $1495 | 3 | 2 | 1226 | 1.1 mi |
24 | 4408 Kiger St SW | $1350 | 3 | 2 | 1175 | 1.8 mi |
25 | 3601 Conger Rd SW | $1295 | 3 | 1 | 1633 | 1.4 mi |