- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 2.43% first-year return on $25,200 initial cash invested.
Cash On Cash
2.43%
Cap Rate
7.49%
Rent
$1,177
Cashflow
$51
Rent Confidence: High
Annual
$14,124
Median
$1,200
Avg
$1,177
Samples
25
Financing
Purchase Price $120k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $25,200
Downpayment $24,000
Closing costs $1,200
Rehab $0
Furnishing $0
Cashflow
Total Income $1,177
Total Expenses $1,126
Mortgage P&I $639
Property Taxes $138
Home Insurance $42
PManagement $118
CapEx $59
Vacancy $71
Maintenance $59
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2733 S 16th St | $1200 | 2 | 1 | 971 | 0.1 mi |
2 | 1421 Vinton St | $1210 | 2 | 1 | 980 | 0.2 mi |
3 | 2214 S 15th St | $1275 | 2 | 1 | 970 | 0.7 mi |
4 | 410 Woolworth Ave | $1600 | 2 | 1 | 984 | 1.9 mi |
5 | 1424 S 12th St | $1000 | 2 | 1 | 950 | 1.4 mi |
6 | 1113 William St, Apt 2 | $1600 | 2 | 1 | 950 | 1.5 mi |
7 | 38SOUTH 13th St, Apt 10 | $999 | 2 | 1 | 900 | 1.1 mi |
8 | 2018 Castelar St | $1200 | 2 | 1 | 1100 | 0.7 mi |
9 | 2968 Poppleton Ave, Apt 2 | $995 | 2 | 1 | 1000 | 2.3 mi |
10 | 2968 Poppleton Ave, Apt 1 | $975 | 2 | 1 | 1000 | 2.3 mi |
11 | 1141 S 30th Ave, Apt 12 | $975 | 2 | 1 | 1000 | 2.3 mi |
12 | 1141 S 30th Ave, Apt 11 | $975 | 2 | 1 | 1000 | 2.3 mi |
13 | 1141 S 30th Ave, Apt 10 | $950 | 2 | 1 | 1000 | 2.3 mi |
14 | 3119 S 22nd St | $1485 | 2 | 1.5 | 950 | 0.7 mi |
15 | 3115 S 22nd St | $1485 | 2 | 1.5 | 950 | 0.7 mi |
16 | 3117 S 22nd St | $1485 | 2 | 1.5 | 950 | 0.7 mi |
17 | 1319 William St | $975 | 2 | 1 | 1100 | 1.4 mi |
18 | 2519 S 12th St | $1000 | 2 | 1 | 1176 | 0.5 mi |
19 | 2620 D St | $1250 | 2 | 1 | 896 | 1.6 mi |
20 | 1910 1/2 S 8th St | $1400 | 2 | 1 | 1116 | 1.3 mi |
21 | 1917 S 18th St | $1230 | 2 | 1 | 845 | 0.9 mi |
22 | 2765 Hazel St, Apt 2 | $800 | 2 | 1 | 876 | 1.4 mi |
23 | 1208 Park Wild Ave | $1250 | 2 | 1 | 888 | 1.9 mi |
24 | 1320 S 29th St, Apt 15 | $1050 | 2 | 1 | 900 | 2.1 mi |
25 | 1320 S 29th St, Apt 20 | $1050 | 2 | 1 | 900 | 2.1 mi |